	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,336	£21,656	£21,981	£22,530	£23,094	£110,597
Total Expenses	£16,843	£16,925	£16,998	£17,095	£17,194	£85,055
Profit Before Tax	£4,493	£4,731	£4,983	£5,435	£5,900	£25,542
Profit After Tax	£3,640	£3,832	£4,036	£4,403	£4,779	£20,689
Change In Property Value	£4	£7,900	£14,102	£18,765	£13,073	£53,844
Net Return	£3,644	£11,732	£18,138	£23,168	£17,852	£74,533
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	18%	14%	59%