	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,300	£24,665	£25,034	£25,660	£26,302	£125,961
Total Expenses	£17,409	£17,458	£17,505	£17,578	£17,653	£87,602
Profit Before Tax	£6,891	£7,207	£7,530	£8,082	£8,649	£38,359
Profit After Tax	£5,582	£5,838	£6,099	£6,547	£7,006	£31,071
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£5,586	£14,838	£22,164	£27,925	£21,899	£92,412
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	19%	15%	63%