	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,948	£25,322	£25,955	£26,604	£27,402	£130,232
Total Expenses	£20,563	£20,647	£20,753	£20,862	£20,984	£103,808
Profit Before Tax	£4,385	£4,676	£5,202	£5,743	£6,418	£26,424
Profit After Tax	£3,552	£3,787	£4,214	£4,651	£5,199	£21,403
Change In Property Value	£4	£4	£8,100	£14,459	£19,241	£41,808
Net Return	£3,556	£3,791	£12,314	£19,110	£24,439	£63,211
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	49%