	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,128	£19,415	£19,706	£20,199	£20,704	£99,152
Total Expenses	£16,087	£16,128	£16,168	£16,227	£16,289	£80,899
Profit Before Tax	£3,041	£3,287	£3,538	£3,971	£4,415	£18,252
Profit After Tax	£2,463	£2,662	£2,866	£3,217	£3,576	£14,784
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£2,467	£11,162	£18,039	£23,407	£17,642	£72,718
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	53%