	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,412	£23,763	£24,120	£24,723	£25,341	£121,358
Total Expenses	£16,568	£16,653	£16,729	£16,832	£16,936	£83,718
Profit Before Tax	£6,844	£7,110	£7,390	£7,891	£8,405	£37,640
Profit After Tax	£5,544	£5,759	£5,986	£6,392	£6,808	£30,489
Change In Property Value	£4	£7,600	£13,566	£18,053	£12,577	£51,799
Net Return	£5,548	£13,359	£19,552	£24,444	£19,384	£82,288
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	5%	11%	16%	20%	16%	68%