	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,412	£23,763	£24,357	£24,966	£25,715	£122,214
Total Expenses	£19,418	£19,499	£19,601	£19,706	£19,823	£98,047
Profit Before Tax	£3,994	£4,264	£4,756	£5,260	£5,892	£24,167
Profit After Tax	£3,235	£3,454	£3,852	£4,261	£4,772	£19,575
Change In Property Value	£4	£4	£7,600	£13,566	£18,053	£39,227
Net Return	£3,239	£3,458	£11,453	£17,827	£22,825	£58,802
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%