	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,576	£21,900	£22,228	£22,784	£23,353	£111,841
Total Expenses	£17,510	£17,593	£17,666	£17,764	£17,863	£88,397
Profit Before Tax	£4,066	£4,307	£4,562	£5,020	£5,490	£23,445
Profit After Tax	£3,293	£3,489	£3,695	£4,066	£4,447	£18,990
Change In Property Value	£4	£8,300	£14,816	£19,715	£13,735	£56,570
Net Return	£3,297	£11,789	£18,511	£23,782	£18,182	£75,560
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	14%	56%