	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,648	£25,018	£25,393	£26,028	£26,679	£127,765
Total Expenses	£17,926	£17,976	£18,023	£18,097	£18,173	£90,196
Profit Before Tax	£6,722	£7,042	£7,370	£7,930	£8,505	£37,569
Profit After Tax	£5,445	£5,704	£5,969	£6,424	£6,889	£30,431
Change In Property Value	£5	£9,300	£16,601	£22,091	£15,390	£63,386
Net Return	£5,449	£15,004	£22,570	£28,514	£22,279	£93,817
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	62%