	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,748	£24,104	£24,466	£25,077	£25,704	£123,100
Total Expenses	£19,658	£19,744	£19,821	£19,924	£20,029	£99,175
Profit Before Tax	£4,090	£4,361	£4,645	£5,154	£5,675	£23,925
Profit After Tax	£3,313	£3,532	£3,763	£4,175	£4,597	£19,379
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£3,318	£13,032	£20,720	£26,740	£20,318	£84,128
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	8%	13%	17%	13%	54%