	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,168	£24,531	£24,898	£25,521	£26,159	£125,277
Total Expenses	£17,396	£17,444	£17,491	£17,564	£17,639	£87,534
Profit Before Tax	£6,772	£7,086	£7,407	£7,957	£8,520	£37,743
Profit After Tax	£5,486	£5,740	£6,000	£6,445	£6,902	£30,572
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£5,490	£14,740	£22,065	£27,823	£21,795	£91,913
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	19%	15%	63%