	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,872	£20,170	£20,473	£20,984	£21,509	£103,008
Total Expenses	£14,553	£14,595	£14,636	£14,697	£14,760	£73,241
Profit Before Tax	£5,319	£5,575	£5,837	£6,287	£6,749	£29,767
Profit After Tax	£4,309	£4,516	£4,728	£5,093	£5,466	£24,111
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£4,312	£12,016	£18,116	£22,908	£17,878	£75,229
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	63%