	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,324	£24,689	£25,059	£25,686	£26,328	£126,086
Total Expenses	£19,201	£19,287	£19,365	£19,470	£19,577	£96,899
Profit Before Tax	£5,123	£5,402	£5,694	£6,216	£6,751	£29,186
Profit After Tax	£4,150	£4,375	£4,612	£5,035	£5,468	£23,641
Change In Property Value	£5	£9,180	£16,386	£21,806	£15,191	£62,568
Net Return	£4,154	£13,555	£20,999	£26,841	£20,660	£86,209
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	18%	14%	58%