	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,896	£23,239	£23,820	£24,416	£25,148	£119,520
Total Expenses	£19,684	£19,764	£19,865	£19,968	£20,084	£99,365
Profit Before Tax	£3,213	£3,476	£3,956	£4,448	£5,064	£20,155
Profit After Tax	£2,602	£2,815	£3,204	£3,603	£4,102	£16,326
Change In Property Value	£4	£4	£7,760	£13,852	£18,433	£40,053
Net Return	£2,606	£2,819	£10,964	£17,454	£22,535	£56,379
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	45%