	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,604	£23,958	£24,317	£24,925	£25,549	£122,353
Total Expenses	£17,230	£17,316	£17,393	£17,495	£17,600	£87,035
Profit Before Tax	£6,374	£6,642	£6,925	£7,430	£7,948	£35,319
Profit After Tax	£5,163	£5,380	£5,609	£6,018	£6,438	£28,608
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£5,167	£13,380	£19,889	£25,021	£19,677	£83,134
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	70%