	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,192	£24,555	£24,923	£25,546	£26,185	£125,401
Total Expenses	£17,611	£17,697	£17,775	£17,879	£17,986	£88,948
Profit Before Tax	£6,581	£6,858	£7,148	£7,667	£8,199	£36,453
Profit After Tax	£5,331	£5,555	£5,790	£6,210	£6,641	£29,527
Change In Property Value	£4	£8,200	£14,637	£19,478	£13,570	£55,889
Net Return	£5,335	£13,755	£20,427	£25,688	£20,211	£85,416
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	70%