	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,500	£22,837	£23,180	£23,760	£24,354	£116,631
Total Expenses	£14,816	£14,862	£14,906	£14,975	£15,045	£74,604
Profit Before Tax	£7,684	£7,976	£8,274	£8,785	£9,309	£42,027
Profit After Tax	£6,224	£6,460	£6,702	£7,116	£7,540	£34,042
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£6,228	£13,960	£20,089	£24,931	£19,951	£85,160
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	5%	12%	17%	21%	17%	71%