	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,648	£25,018	£25,393	£26,028	£26,679	£127,765
Total Expenses	£16,639	£16,689	£16,736	£16,810	£16,886	£83,761
Profit Before Tax	£8,009	£8,329	£8,657	£9,217	£9,792	£44,004
Profit After Tax	£6,487	£6,747	£7,012	£7,466	£7,932	£35,643
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£6,491	£15,247	£22,184	£27,657	£21,998	£93,577
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	5%	11%	16%	20%	16%	68%