	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,080	£22,411	£22,747	£23,316	£23,899	£114,454
Total Expenses	£17,509	£17,554	£17,598	£17,665	£17,734	£88,060
Profit Before Tax	£4,572	£4,857	£5,149	£5,651	£6,165	£26,393
Profit After Tax	£3,703	£3,934	£4,171	£4,577	£4,993	£21,379
Change In Property Value	£5	£9,200	£16,422	£21,853	£15,224	£62,704
Net Return	£3,708	£13,134	£20,593	£26,430	£20,218	£84,083
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	14%	56%