	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,700	£21,010	£21,326	£21,859	£22,405	£107,300
Total Expenses	£17,371	£17,414	£17,456	£17,520	£17,585	£87,345
Profit Before Tax	£3,330	£3,596	£3,870	£4,339	£4,820	£19,955
Profit After Tax	£2,697	£2,913	£3,135	£3,515	£3,905	£16,164
Change In Property Value	£5	£9,200	£16,422	£21,853	£15,224	£62,704
Net Return	£2,701	£12,113	£19,557	£25,368	£19,129	£78,868
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	53%