	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,168	£18,441	£18,717	£19,185	£19,665	£94,175
Total Expenses	£13,308	£13,386	£13,454	£13,543	£13,634	£67,325
Profit Before Tax	£4,860	£5,055	£5,263	£5,642	£6,031	£26,850
Profit After Tax	£3,936	£4,094	£4,263	£4,570	£4,885	£21,749
Change In Property Value	£3	£5,900	£10,532	£14,015	£9,763	£40,213
Net Return	£3,939	£9,994	£14,794	£18,585	£14,649	£61,961
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	16%	20%	16%	68%