	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,128	£22,460	£22,797	£23,367	£23,951	£114,702
Total Expenses	£16,278	£16,362	£16,436	£16,535	£16,636	£82,248
Profit Before Tax	£5,850	£6,098	£6,361	£6,832	£7,315	£32,455
Profit After Tax	£4,738	£4,940	£5,152	£5,534	£5,925	£26,288
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£4,742	£12,440	£18,540	£23,349	£18,336	£77,406
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	70%