	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,440	£22,777	£23,346	£23,930	£24,648	£117,140
Total Expenses	£17,337	£17,416	£17,516	£17,619	£17,733	£87,621
Profit Before Tax	£5,103	£5,360	£5,830	£6,311	£6,915	£29,519
Profit After Tax	£4,134	£4,342	£4,722	£5,112	£5,601	£23,910
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£4,137	£4,345	£11,322	£16,893	£21,278	£57,976
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	56%