	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,820	£21,132	£21,449	£21,986	£22,535	£107,922
Total Expenses	£16,256	£16,300	£16,342	£16,406	£16,472	£81,776
Profit Before Tax	£4,564	£4,832	£5,107	£5,579	£6,063	£26,146
Profit After Tax	£3,697	£3,914	£4,137	£4,519	£4,911	£21,178
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£3,701	£12,414	£19,310	£24,710	£18,977	£79,112
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	58%