	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,416	£22,752	£23,094	£23,671	£24,263	£116,195
Total Expenses	£17,594	£17,678	£17,753	£17,853	£17,954	£88,832
Profit Before Tax	£4,822	£5,074	£5,341	£5,818	£6,308	£27,363
Profit After Tax	£3,906	£4,110	£4,326	£4,713	£5,110	£22,164
Change In Property Value	£4	£8,300	£14,816	£19,715	£13,735	£56,570
Net Return	£3,910	£12,410	£19,141	£24,428	£18,845	£78,735
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	59%