	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,636	£25,006	£25,631	£26,271	£27,060	£128,603
Total Expenses	£20,332	£20,415	£20,520	£20,628	£20,749	£102,644
Profit Before Tax	£4,304	£4,591	£5,111	£5,643	£6,310	£25,960
Profit After Tax	£3,487	£3,719	£4,140	£4,571	£5,111	£21,027
Change In Property Value	£4	£4	£7,999	£14,279	£19,001	£41,286
Net Return	£3,491	£3,723	£12,139	£18,850	£24,112	£62,314
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%