	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,088	£23,434	£23,786	£24,380	£24,990	£119,679
Total Expenses	£17,340	£17,424	£17,500	£17,602	£17,705	£87,571
Profit Before Tax	£5,748	£6,010	£6,286	£6,779	£7,285	£32,108
Profit After Tax	£4,656	£4,868	£5,091	£5,491	£5,901	£26,007
Change In Property Value	£4	£8,100	£14,458	£19,240	£13,404	£55,207
Net Return	£4,660	£12,968	£19,550	£24,731	£19,305	£81,214
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	62%