	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,136	£20,438	£20,949	£21,473	£22,117	£105,113
Total Expenses	£17,106	£17,183	£17,277	£17,373	£17,480	£86,418
Profit Before Tax	£3,030	£3,255	£3,672	£4,100	£4,637	£18,694
Profit After Tax	£2,454	£2,637	£2,975	£3,321	£3,756	£15,142
Change In Property Value	£6,600	£6,732	£13,733	£17,853	£18,746	£63,664
Net Return	£9,054	£9,369	£16,708	£21,174	£22,502	£78,807
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	9%	16%	20%	22%	76%