	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,992	£23,337	£23,687	£24,279	£24,886	£119,181
Total Expenses	£19,098	£19,183	£19,259	£19,360	£19,463	£96,362
Profit Before Tax	£3,894	£4,154	£4,428	£4,919	£5,423	£22,819
Profit After Tax	£3,154	£3,365	£3,587	£3,985	£4,393	£18,484
Change In Property Value	£5	£9,199	£16,420	£21,851	£15,223	£62,698
Net Return	£3,159	£12,564	£20,007	£25,836	£19,615	£81,181
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	54%