	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,052	£20,353	£20,658	£21,175	£21,704	£103,941
Total Expenses	£14,943	£15,023	£15,095	£15,188	£15,284	£75,533
Profit Before Tax	£5,109	£5,330	£5,563	£5,986	£6,420	£28,408
Profit After Tax	£4,138	£4,317	£4,506	£4,849	£5,200	£23,011
Change In Property Value	£3	£6,799	£12,136	£16,150	£11,251	£46,340
Net Return	£4,142	£11,116	£16,643	£20,999	£16,451	£69,351
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	10%	15%	20%	15%	65%