	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,324	£24,689	£25,306	£25,939	£26,717	£126,975
Total Expenses	£19,509	£19,591	£19,696	£19,803	£19,924	£98,523
Profit Before Tax	£4,815	£5,097	£5,610	£6,136	£6,793	£28,451
Profit After Tax	£3,900	£4,129	£4,544	£4,970	£5,503	£23,046
Change In Property Value	£4	£4	£7,600	£13,566	£18,053	£39,227
Net Return	£3,904	£4,133	£12,144	£18,536	£23,555	£62,272
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%