	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,320	£19,610	£19,904	£20,402	£20,912	£100,147
Total Expenses	£15,032	£15,111	£15,182	£15,273	£15,367	£75,966
Profit Before Tax	£4,288	£4,498	£4,722	£5,128	£5,545	£24,181
Profit After Tax	£3,473	£3,644	£3,825	£4,154	£4,491	£19,587
Change In Property Value	£3	£6,900	£12,317	£16,390	£11,418	£47,028
Net Return	£3,476	£10,544	£16,142	£20,544	£15,909	£66,615
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	10%	15%	19%	15%	61%