	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,336	£24,701	£25,072	£25,698	£26,341	£126,148
Total Expenses	£17,143	£17,229	£17,307	£17,412	£17,519	£86,610
Profit Before Tax	£7,193	£7,472	£7,764	£8,287	£8,822	£39,538
Profit After Tax	£5,827	£6,052	£6,289	£6,712	£7,146	£32,026
Change In Property Value	£4	£7,900	£14,102	£18,765	£13,073	£53,844
Net Return	£5,831	£13,952	£20,391	£25,477	£20,219	£85,870
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	5%	11%	16%	20%	16%	68%