	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,256	£23,605	£24,195	£24,800	£25,544	£121,399
Total Expenses	£19,204	£19,285	£19,387	£19,491	£19,608	£96,974
Profit Before Tax	£4,052	£4,320	£4,808	£5,309	£5,936	£24,426
Profit After Tax	£3,282	£3,499	£3,895	£4,300	£4,808	£19,785
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£3,286	£3,503	£11,395	£17,688	£22,623	£58,495
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	49%