	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,840	£25,213	£25,591	£26,231	£26,886	£128,760
Total Expenses	£19,285	£19,372	£19,451	£19,556	£19,665	£97,328
Profit Before Tax	£5,556	£5,841	£6,140	£6,674	£7,222	£31,432
Profit After Tax	£4,500	£4,731	£4,974	£5,406	£5,850	£25,460
Change In Property Value	£5	£9,200	£16,422	£21,853	£15,224	£62,704
Net Return	£4,505	£13,931	£21,396	£27,259	£21,074	£88,165
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	59%