	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,600	£21,924	£22,253	£22,809	£23,379	£111,965
Total Expenses	£14,243	£14,288	£14,331	£14,397	£14,465	£71,724
Profit Before Tax	£7,357	£7,636	£7,922	£8,412	£8,915	£40,242
Profit After Tax	£5,959	£6,185	£6,417	£6,814	£7,221	£32,596
Change In Property Value	£4	£7,200	£12,852	£17,103	£11,915	£49,073
Net Return	£5,963	£13,385	£19,269	£23,916	£19,136	£81,669
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	5%	12%	17%	21%	17%	71%