	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,204	£24,567	£24,936	£25,559	£26,198	£125,464
Total Expenses	£20,617	£20,665	£20,713	£20,785	£20,860	£103,640
Profit Before Tax	£3,587	£3,902	£4,223	£4,774	£5,338	£21,824
Profit After Tax	£2,906	£3,160	£3,421	£3,867	£4,324	£17,677
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£2,911	£14,160	£23,056	£29,995	£22,527	£92,650
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	12%	51%