	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,992	£20,292	£20,596	£21,111	£21,639	£103,630
Total Expenses	£16,868	£16,948	£17,019	£17,112	£17,208	£85,154
Profit Before Tax	£3,124	£3,344	£3,577	£3,999	£4,431	£18,476
Profit After Tax	£2,531	£2,709	£2,898	£3,239	£3,589	£14,966
Change In Property Value	£4	£7,999	£14,278	£19,000	£13,237	£54,519
Net Return	£2,535	£10,708	£17,176	£22,239	£16,826	£69,484
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	54%