	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,524	£25,907	£26,555	£27,218	£28,035	£133,239
Total Expenses	£22,009	£22,094	£22,201	£22,312	£22,436	£111,052
Profit Before Tax	£3,515	£3,813	£4,353	£4,907	£5,599	£22,187
Profit After Tax	£2,847	£3,089	£3,526	£3,974	£4,535	£17,971
Change In Property Value	£4	£4	£8,800	£15,708	£20,903	£45,421
Net Return	£2,851	£3,093	£12,326	£19,683	£25,438	£63,392
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	44%