	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,992	£23,337	£23,920	£24,518	£25,254	£120,021
Total Expenses	£18,781	£18,861	£18,962	£19,066	£19,182	£94,852
Profit Before Tax	£4,211	£4,476	£4,958	£5,452	£6,072	£25,169
Profit After Tax	£3,411	£3,625	£4,016	£4,416	£4,918	£20,387
Change In Property Value	£7,300	£7,446	£15,190	£19,747	£20,734	£70,417
Net Return	£10,711	£11,071	£19,206	£24,163	£25,652	£90,804
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	9%	10%	17%	21%	22%	78%