	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,024	£24,384	£24,750	£25,369	£26,003	£124,530
Total Expenses	£16,705	£16,754	£16,801	£16,873	£16,947	£84,081
Profit Before Tax	£7,319	£7,630	£7,949	£8,496	£9,056	£40,450
Profit After Tax	£5,928	£6,181	£6,439	£6,882	£7,335	£32,764
Change In Property Value	£4	£8,580	£15,315	£20,380	£14,198	£58,479
Net Return	£5,932	£14,761	£21,754	£27,262	£21,534	£91,243
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	16%	20%	16%	66%