	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,252	£24,616	£24,985	£25,610	£26,250	£125,712
Total Expenses	£18,530	£18,579	£18,626	£18,699	£18,774	£93,208
Profit Before Tax	£5,722	£6,037	£6,359	£6,911	£7,476	£32,504
Profit After Tax	£4,635	£4,890	£5,151	£5,598	£6,056	£26,329
Change In Property Value	£5	£9,700	£17,315	£23,041	£16,052	£66,112
Net Return	£4,640	£14,590	£22,465	£28,638	£22,107	£92,441
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	58%