	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,268	£23,617	£23,971	£24,571	£25,185	£120,612
Total Expenses	£18,752	£18,799	£18,845	£18,915	£18,987	£94,299
Profit Before Tax	£4,516	£4,818	£5,126	£5,655	£6,197	£26,313
Profit After Tax	£3,658	£3,902	£4,152	£4,581	£5,020	£21,314
Change In Property Value	£5	£9,899	£17,670	£23,514	£16,381	£67,469
Net Return	£3,663	£13,802	£21,822	£28,094	£21,401	£88,782
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	13%	17%	13%	55%