	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,672	£25,042	£25,418	£26,053	£26,704	£127,889
Total Expenses	£19,859	£19,909	£19,956	£20,030	£20,106	£99,861
Profit Before Tax	£4,813	£5,133	£5,461	£6,023	£6,598	£28,029
Profit After Tax	£3,898	£4,158	£4,424	£4,878	£5,345	£22,703
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£3,904	£14,658	£23,166	£29,820	£22,720	£94,268
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	13%	17%	13%	55%