	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,280	£20,584	£20,893	£21,415	£21,951	£105,123
Total Expenses	£16,576	£16,657	£16,729	£16,823	£16,919	£83,703
Profit Before Tax	£3,704	£3,928	£4,164	£4,593	£5,032	£21,420
Profit After Tax	£3,000	£3,181	£3,373	£3,720	£4,076	£17,350
Change In Property Value	£4	£7,800	£13,923	£18,528	£12,908	£53,162
Net Return	£3,004	£10,981	£17,296	£22,248	£16,983	£70,513
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	14%	56%