	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,776	£23,118	£23,464	£24,051	£24,652	£118,061
Total Expenses	£18,704	£18,751	£18,796	£18,865	£18,936	£94,052
Profit Before Tax	£4,072	£4,367	£4,669	£5,186	£5,717	£24,010
Profit After Tax	£3,298	£3,537	£3,782	£4,201	£4,630	£19,448
Change In Property Value	£5	£9,900	£17,672	£23,516	£16,383	£67,475
Net Return	£3,303	£13,437	£21,453	£27,717	£21,013	£86,923
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	54%