	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,016	£20,316	£20,621	£21,137	£21,665	£103,755
Total Expenses	£14,458	£14,538	£14,610	£14,703	£14,799	£73,109
Profit Before Tax	£5,558	£5,778	£6,011	£6,433	£6,866	£30,646
Profit After Tax	£4,502	£4,680	£4,869	£5,211	£5,562	£24,823
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£4,505	£11,180	£16,472	£20,651	£16,318	£69,125
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	16%	20%	16%	68%