	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,464	£19,756	£20,052	£20,554	£21,067	£100,893
Total Expenses	£14,563	£14,642	£14,712	£14,804	£14,898	£73,619
Profit Before Tax	£4,901	£5,114	£5,340	£5,749	£6,169	£27,274
Profit After Tax	£3,970	£4,143	£4,325	£4,657	£4,997	£22,092
Change In Property Value	£3	£6,599	£11,779	£15,675	£10,920	£44,977
Net Return	£3,973	£10,742	£16,105	£20,332	£15,917	£67,069
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	20%	15%	65%