	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,660	£21,985	£22,315	£22,873	£23,444	£112,276
Total Expenses	£14,893	£14,937	£14,981	£15,047	£15,115	£74,972
Profit Before Tax	£6,768	£7,047	£7,334	£7,826	£8,330	£37,304
Profit After Tax	£5,482	£5,708	£5,941	£6,339	£6,747	£30,216
Change In Property Value	£4	£7,600	£13,566	£18,053	£12,577	£51,799
Net Return	£5,485	£13,308	£19,507	£24,391	£19,324	£82,016
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	5%	11%	16%	20%	16%	68%