	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,248	£22,582	£22,920	£23,493	£24,081	£115,324
Total Expenses	£17,043	£17,089	£17,133	£17,200	£17,270	£85,734
Profit Before Tax	£5,205	£5,493	£5,788	£6,293	£6,811	£29,590
Profit After Tax	£4,216	£4,449	£4,688	£5,097	£5,517	£23,968
Change In Property Value	£4	£8,900	£15,887	£21,141	£14,728	£60,660
Net Return	£4,221	£13,350	£20,575	£26,238	£20,245	£84,628
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	59%