	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,416	£22,752	£23,094	£23,671	£24,263	£116,195
Total Expenses	£16,468	£16,552	£16,627	£16,726	£16,828	£83,201
Profit Before Tax	£5,948	£6,201	£6,467	£6,944	£7,434	£32,994
Profit After Tax	£4,818	£5,022	£5,238	£5,625	£6,022	£26,725
Change In Property Value	£4	£7,600	£13,566	£18,053	£12,577	£51,799
Net Return	£4,822	£12,622	£18,804	£23,678	£18,599	£78,524
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	70%