	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,376	£23,727	£24,083	£24,685	£25,302	£121,172
Total Expenses	£18,012	£18,097	£18,174	£18,276	£18,380	£90,938
Profit Before Tax	£5,364	£5,630	£5,909	£6,409	£6,922	£30,233
Profit After Tax	£4,345	£4,560	£4,786	£5,191	£5,607	£24,489
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£4,349	£13,060	£19,959	£25,382	£19,673	£82,422
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	10%	15%	18%	14%	60%