	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,304	£23,654	£24,008	£24,609	£25,224	£120,798
Total Expenses	£17,040	£17,124	£17,201	£17,303	£17,407	£86,075
Profit Before Tax	£6,264	£6,529	£6,807	£7,306	£7,817	£34,724
Profit After Tax	£5,074	£5,289	£5,514	£5,918	£6,332	£28,126
Change In Property Value	£4	£7,900	£14,102	£18,765	£13,073	£53,844
Net Return	£5,078	£13,189	£19,616	£24,683	£19,405	£81,970
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	65%