	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,800	£20,097	£20,398	£20,908	£21,431	£102,635
Total Expenses	£16,637	£16,679	£16,720	£16,781	£16,844	£83,661
Profit Before Tax	£3,163	£3,418	£3,679	£4,127	£4,587	£18,974
Profit After Tax	£2,562	£2,768	£2,980	£3,343	£3,716	£15,369
Change In Property Value	£4	£8,800	£15,708	£20,903	£14,562	£59,978
Net Return	£2,566	£11,569	£18,688	£24,246	£18,278	£75,347
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	53%