	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,376	£23,727	£24,083	£24,685	£25,302	£121,172
Total Expenses	£16,512	£16,560	£16,605	£16,676	£16,748	£83,101
Profit Before Tax	£6,864	£7,167	£7,477	£8,009	£8,553	£38,070
Profit After Tax	£5,560	£5,805	£6,057	£6,487	£6,928	£30,837
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£5,564	£14,305	£21,229	£26,677	£20,994	£88,770
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	65%