	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,072	£24,433	£24,800	£25,420	£26,055	£124,779
Total Expenses	£20,121	£20,169	£20,216	£20,289	£20,363	£101,158
Profit Before Tax	£3,951	£4,264	£4,583	£5,131	£5,692	£23,621
Profit After Tax	£3,200	£3,454	£3,712	£4,156	£4,611	£19,133
Change In Property Value	£5	£10,700	£19,100	£25,416	£17,707	£72,928
Net Return	£3,206	£14,154	£22,812	£29,572	£22,317	£92,061
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%