	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,648	£25,018	£25,393	£26,028	£26,679	£127,765
Total Expenses	£19,426	£19,513	£19,592	£19,697	£19,805	£98,033
Profit Before Tax	£5,222	£5,505	£5,801	£6,331	£6,874	£29,732
Profit After Tax	£4,230	£4,459	£4,699	£5,128	£5,568	£24,083
Change In Property Value	£5	£9,300	£16,601	£22,091	£15,390	£63,386
Net Return	£4,234	£13,759	£21,300	£27,219	£20,958	£87,469
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	18%	14%	58%