	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,836	£20,134	£20,436	£20,946	£21,470	£102,822
Total Expenses	£13,958	£14,038	£14,109	£14,202	£14,297	£70,603
Profit Before Tax	£5,878	£6,096	£6,327	£6,745	£7,173	£32,219
Profit After Tax	£4,761	£4,938	£5,125	£5,463	£5,810	£26,097
Change In Property Value	£3	£6,200	£11,067	£14,727	£10,260	£42,257
Net Return	£4,764	£11,138	£16,192	£20,190	£16,070	£68,355
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	17%	21%	17%	70%