	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,852	£22,180	£22,512	£23,075	£23,652	£113,272
Total Expenses	£17,647	£17,692	£17,735	£17,802	£17,870	£88,746
Profit Before Tax	£4,205	£4,488	£4,777	£5,273	£5,782	£24,525
Profit After Tax	£3,406	£3,635	£3,869	£4,271	£4,683	£19,866
Change In Property Value	£5	£9,300	£16,601	£22,091	£15,390	£63,386
Net Return	£3,411	£12,935	£20,470	£26,362	£20,073	£83,252
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	17%	13%	55%