	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,756	£25,127	£25,504	£26,142	£26,795	£128,325
Total Expenses	£17,454	£17,504	£17,552	£17,626	£17,702	£87,839
Profit Before Tax	£7,302	£7,623	£7,952	£8,516	£9,093	£40,486
Profit After Tax	£5,914	£6,175	£6,441	£6,898	£7,366	£32,794
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£5,919	£15,175	£22,507	£28,276	£22,259	£94,135
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	64%