	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,140	£22,472	£22,809	£23,379	£23,964	£114,765
Total Expenses	£18,544	£18,590	£18,634	£18,701	£18,770	£93,239
Profit Before Tax	£3,596	£3,882	£4,175	£4,678	£5,194	£21,525
Profit After Tax	£2,913	£3,145	£3,382	£3,789	£4,207	£17,435
Change In Property Value	£5	£9,840	£17,565	£23,373	£16,283	£67,067
Net Return	£2,918	£12,985	£20,947	£27,163	£20,490	£84,502
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	53%