	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,192	£24,555	£24,923	£25,546	£26,185	£125,401
Total Expenses	£17,075	£17,123	£17,170	£17,243	£17,318	£85,929
Profit Before Tax	£7,117	£7,432	£7,753	£8,303	£8,867	£39,472
Profit After Tax	£5,765	£6,020	£6,280	£6,725	£7,182	£31,972
Change In Property Value	£4	£8,799	£15,706	£20,901	£14,561	£59,971
Net Return	£5,770	£14,819	£21,986	£27,626	£21,743	£91,944
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	65%