	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,524	£22,862	£23,433	£24,019	£24,740	£117,578
Total Expenses	£19,614	£19,660	£19,727	£19,797	£19,880	£98,678
Profit Before Tax	£2,910	£3,202	£3,706	£4,222	£4,860	£18,900
Profit After Tax	£2,357	£2,594	£3,002	£3,420	£3,937	£15,309
Change In Property Value	£4,250	£4,293	£13,006	£17,862	£20,898	£60,309
Net Return	£6,607	£6,886	£16,008	£21,282	£24,835	£75,618
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	5%	5%	12%	16%	18%	55%