	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,500	£19,792	£20,089	£20,592	£21,106	£101,080
Total Expenses	£16,498	£16,578	£16,648	£16,740	£16,834	£83,299
Profit Before Tax	£3,002	£3,215	£3,441	£3,851	£4,272	£17,781
Profit After Tax	£2,431	£2,604	£2,787	£3,120	£3,460	£14,403
Change In Property Value	£4	£7,800	£13,923	£18,528	£12,908	£53,162
Net Return	£2,435	£10,404	£16,711	£21,647	£16,368	£67,565
Return From Rental Income (%)	2%	2%	2%	2%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	54%