	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,184	£23,532	£24,120	£24,723	£25,465	£121,024
Total Expenses	£17,895	£17,941	£18,011	£18,082	£18,167	£90,096
Profit Before Tax	£5,289	£5,591	£6,109	£6,641	£7,298	£30,928
Profit After Tax	£4,284	£4,528	£4,949	£5,379	£5,911	£25,052
Change In Property Value	£4	£4	£7,600	£13,566	£18,053	£39,227
Net Return	£4,288	£4,532	£12,549	£18,946	£23,964	£64,278
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%