	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,356	£22,691	£23,032	£23,608	£24,198	£115,884
Total Expenses	£18,071	£18,154	£18,229	£18,329	£18,430	£91,214
Profit Before Tax	£4,285	£4,537	£4,802	£5,279	£5,767	£24,670
Profit After Tax	£3,471	£3,675	£3,890	£4,276	£4,671	£19,983
Change In Property Value	£4	£8,600	£15,351	£20,428	£14,232	£58,615
Net Return	£3,475	£12,275	£19,241	£24,704	£18,903	£78,598
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	3%	9%	14%	18%	14%	57%