	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,956	£20,255	£20,559	£21,073	£21,600	£103,444
Total Expenses	£16,833	£16,913	£16,985	£17,078	£17,173	£84,983
Profit Before Tax	£3,123	£3,342	£3,574	£3,995	£4,427	£18,461
Profit After Tax	£2,529	£2,707	£2,895	£3,236	£3,586	£14,953
Change In Property Value	£4	£7,980	£14,244	£18,955	£13,206	£54,389
Net Return	£2,533	£10,687	£17,140	£22,191	£16,791	£69,343
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	54%