	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,204	£21,522	£21,845	£22,391	£22,951	£109,913
Total Expenses	£17,763	£17,844	£17,918	£18,014	£18,113	£89,652
Profit Before Tax	£3,441	£3,678	£3,927	£4,377	£4,838	£20,261
Profit After Tax	£2,788	£2,979	£3,181	£3,545	£3,919	£16,412
Change In Property Value	£4	£8,480	£15,137	£20,143	£14,033	£57,797
Net Return	£2,792	£11,459	£18,318	£23,688	£17,952	£74,209
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	54%