	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,736	£21,047	£21,363	£21,897	£22,444	£107,487
Total Expenses	£13,887	£13,968	£14,041	£14,136	£14,233	£70,265
Profit Before Tax	£6,849	£7,079	£7,322	£7,761	£8,211	£37,222
Profit After Tax	£5,548	£5,734	£5,931	£6,286	£6,651	£30,150
Change In Property Value	£3	£6,100	£10,889	£14,490	£10,094	£41,576
Net Return	£5,551	£11,834	£16,820	£20,776	£16,745	£71,726
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	6%	12%	18%	22%	18%	75%