	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	£18,139	£18,226	£18,305	£18,410	£18,518	£91,598
Profit Before Tax	£6,509	£6,792	£7,088	£7,618	£8,161	£36,167
Profit After Tax	£5,272	£5,501	£5,742	£6,170	£6,610	£29,296
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£5,276	£14,001	£20,914	£26,361	£20,676	£87,229
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	19%	15%	64%