	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,504	£24,872	£25,245	£25,876	£26,523	£127,019
Total Expenses	£18,716	£18,765	£18,813	£18,887	£18,962	£94,143
Profit Before Tax	£5,788	£6,106	£6,432	£6,989	£7,561	£32,876
Profit After Tax	£4,688	£4,946	£5,210	£5,661	£6,124	£26,629
Change In Property Value	£5	£9,800	£17,493	£23,278	£16,217	£66,794
Net Return	£4,693	£14,746	£22,703	£28,940	£22,342	£93,423
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	58%