	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,064	£20,365	£20,874	£21,396	£22,038	£104,737
Total Expenses	£15,711	£15,787	£15,880	£15,977	£16,083	£79,438
Profit Before Tax	£4,353	£4,578	£4,994	£5,419	£5,954	£25,299
Profit After Tax	£3,526	£3,708	£4,045	£4,390	£4,823	£20,492
Change In Property Value	£3	£3	£5,900	£10,532	£14,015	£30,452
Net Return	£3,529	£3,711	£9,945	£14,921	£18,838	£50,945
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	21%	56%