	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,500	£19,792	£20,089	£20,592	£21,106	£101,080
Total Expenses	£16,016	£16,095	£16,166	£16,258	£16,352	£80,885
Profit Before Tax	£3,484	£3,698	£3,924	£4,334	£4,755	£20,194
Profit After Tax	£2,822	£2,995	£3,178	£3,511	£3,851	£16,358
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£2,826	£10,495	£16,566	£21,326	£16,262	£67,475
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	14%	56%