	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,476	£22,813	£23,155	£23,734	£24,328	£116,506
Total Expenses	£18,710	£18,794	£18,869	£18,969	£19,071	£94,413
Profit Before Tax	£3,766	£4,019	£4,286	£4,765	£5,257	£22,093
Profit After Tax	£3,050	£3,256	£3,472	£3,860	£4,258	£17,895
Change In Property Value	£4	£8,990	£16,047	£21,354	£14,877	£61,273
Net Return	£3,055	£12,246	£19,519	£25,214	£19,135	£79,169
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	54%