	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,800	£23,142	£23,489	£24,076	£24,678	£118,186
Total Expenses	£15,650	£15,697	£15,742	£15,811	£15,882	£78,781
Profit Before Tax	£7,150	£7,445	£7,747	£8,266	£8,797	£39,405
Profit After Tax	£5,792	£6,031	£6,275	£6,695	£7,125	£31,918
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£5,796	£14,031	£20,556	£25,698	£20,364	£86,444
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	5%	11%	16%	20%	16%	67%