	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,548	£19,841	£20,139	£20,642	£21,158	£101,329
Total Expenses	£15,184	£15,263	£15,334	£15,426	£15,520	£76,728
Profit Before Tax	£4,364	£4,578	£4,805	£5,216	£5,638	£24,601
Profit After Tax	£3,535	£3,708	£3,892	£4,225	£4,567	£19,927
Change In Property Value	£3	£6,980	£12,459	£16,580	£11,551	£47,574
Net Return	£3,538	£10,688	£16,351	£20,805	£16,117	£67,501
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	10%	15%	19%	15%	61%