	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,124	£23,471	£23,823	£24,418	£25,029	£119,865
Total Expenses	£15,252	£15,337	£15,413	£15,514	£15,618	£77,133
Profit Before Tax	£7,872	£8,134	£8,410	£8,904	£9,411	£42,732
Profit After Tax	£6,376	£6,589	£6,812	£7,212	£7,623	£34,613
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£6,380	£13,389	£18,950	£23,365	£18,876	£80,960
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	6%	12%	18%	22%	18%	75%