	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,300	£24,665	£25,034	£25,660	£26,302	£125,961
Total Expenses	£20,305	£20,353	£20,401	£20,474	£20,549	£102,081
Profit Before Tax	£3,996	£4,311	£4,634	£5,187	£5,753	£23,880
Profit After Tax	£3,236	£3,492	£3,753	£4,201	£4,660	£19,343
Change In Property Value	£5	£10,800	£19,278	£25,654	£17,872	£73,610
Net Return	£3,242	£14,292	£23,032	£29,855	£22,532	£92,953
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%