	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,748	£24,104	£24,466	£25,077	£25,704	£123,100
Total Expenses	£18,156	£18,204	£18,251	£18,322	£18,396	£91,330
Profit Before Tax	£5,592	£5,900	£6,215	£6,755	£7,309	£31,770
Profit After Tax	£4,529	£4,779	£5,034	£5,472	£5,920	£25,734
Change In Property Value	£5	£9,499	£16,956	£22,563	£15,719	£64,742
Net Return	£4,534	£14,278	£21,990	£28,035	£21,639	£90,476
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	58%