	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,824	£20,121	£20,624	£21,140	£21,774	£103,484
Total Expenses	£15,377	£15,418	£15,479	£15,542	£15,616	£77,431
Profit Before Tax	£4,447	£4,703	£5,145	£5,598	£6,159	£26,053
Profit After Tax	£3,602	£3,810	£4,168	£4,535	£4,988	£21,103
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£3,606	£3,813	£10,668	£16,137	£20,428	£54,652
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%