	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,756	£25,127	£25,504	£26,142	£26,795	£128,325
Total Expenses	£20,402	£20,489	£20,568	£20,674	£20,782	£102,915
Profit Before Tax	£4,354	£4,638	£4,936	£5,468	£6,014	£25,410
Profit After Tax	£3,527	£3,757	£3,998	£4,429	£4,871	£20,582
Change In Property Value	£5	£9,900	£17,672	£23,516	£16,383	£67,475
Net Return	£3,532	£13,657	£21,670	£27,945	£21,254	£88,058
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	8%	13%	17%	13%	54%