	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,568	£23,922	£24,280	£24,887	£25,510	£122,167
Total Expenses	£17,211	£17,296	£17,373	£17,475	£17,580	£86,936
Profit Before Tax	£6,357	£6,625	£6,907	£7,412	£7,929	£35,231
Profit After Tax	£5,149	£5,367	£5,595	£6,004	£6,423	£28,537
Change In Property Value	£4	£7,990	£14,262	£18,979	£13,222	£54,457
Net Return	£5,153	£13,357	£19,857	£24,983	£19,645	£82,995
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	70%