	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,800	£23,142	£23,721	£24,314	£25,043	£119,019
Total Expenses	£18,650	£18,696	£18,764	£18,835	£18,918	£93,863
Profit Before Tax	£4,150	£4,446	£4,956	£5,479	£6,125	£25,156
Profit After Tax	£3,362	£3,602	£4,015	£4,438	£4,961	£20,377
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£3,366	£3,606	£12,015	£18,718	£23,964	£61,668
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%