	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,400	£23,751	£24,107	£24,710	£25,328	£121,296
Total Expenses	£18,819	£18,904	£18,980	£19,083	£19,187	£94,973
Profit Before Tax	£4,581	£4,847	£5,127	£5,627	£6,141	£26,323
Profit After Tax	£3,711	£3,926	£4,153	£4,558	£4,974	£21,322
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£3,715	£12,926	£20,218	£25,936	£19,867	£82,663
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	57%