	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,004	£23,349	£23,699	£24,292	£24,899	£119,243
Total Expenses	£19,101	£19,185	£19,261	£19,363	£19,466	£96,376
Profit Before Tax	£3,903	£4,164	£4,438	£4,929	£5,433	£22,867
Profit After Tax	£3,162	£3,373	£3,595	£3,993	£4,401	£18,522
Change In Property Value	£5	£9,200	£16,422	£21,853	£15,224	£62,704
Net Return	£3,166	£12,573	£20,017	£25,846	£19,625	£81,227
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	54%