	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,956	£20,255	£20,762	£21,281	£21,919	£104,173
Total Expenses	£17,882	£17,958	£18,051	£18,147	£18,254	£90,292
Profit Before Tax	£2,074	£2,298	£2,710	£3,134	£3,666	£13,881
Profit After Tax	£1,680	£1,861	£2,195	£2,538	£2,969	£11,244
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£1,684	£1,865	£9,196	£15,033	£19,597	£47,374
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	8%	14%	18%	43%