	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,956	£23,300	£23,650	£24,241	£24,847	£118,994
Total Expenses	£16,470	£16,517	£16,562	£16,632	£16,703	£82,884
Profit Before Tax	£6,486	£6,783	£7,088	£7,609	£8,144	£36,111
Profit After Tax	£5,254	£5,495	£5,741	£6,164	£6,597	£29,250
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£5,258	£13,995	£20,914	£26,354	£20,663	£87,183
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	19%	15%	64%