	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,756	£22,082	£22,414	£22,974	£23,548	£112,774
Total Expenses	£15,115	£15,198	£15,272	£15,370	£15,470	£76,424
Profit Before Tax	£6,641	£6,885	£7,142	£7,604	£8,078	£36,350
Profit After Tax	£5,379	£5,577	£5,785	£6,159	£6,544	£29,443
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£5,383	£12,377	£17,923	£22,312	£17,796	£75,790
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	12%	17%	21%	17%	71%