	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,524	£22,862	£23,205	£23,785	£24,380	£116,755
Total Expenses	£16,427	£16,473	£16,518	£16,586	£16,656	£82,660
Profit Before Tax	£6,097	£6,389	£6,687	£7,199	£7,723	£34,095
Profit After Tax	£4,939	£5,175	£5,417	£5,831	£6,256	£27,617
Change In Property Value	£4,250	£12,878	£17,685	£20,692	£16,818	£72,322
Net Return	£9,189	£18,052	£23,102	£26,523	£23,074	£99,939
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	7%	13%	17%	19%	17%	73%