	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,716	£20,012	£20,312	£20,820	£21,340	£102,200
Total Expenses	£15,715	£15,795	£15,866	£15,959	£16,053	£79,389
Profit Before Tax	£4,001	£4,217	£4,446	£4,861	£5,287	£22,811
Profit After Tax	£3,240	£3,416	£3,601	£3,937	£4,282	£18,477
Change In Property Value	£4	£7,300	£13,031	£17,340	£12,080	£49,755
Net Return	£3,244	£10,716	£16,632	£21,277	£16,363	£68,231
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	18%	14%	59%