	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,120	£21,437	£21,758	£22,302	£22,860	£109,477
Total Expenses	£14,730	£14,811	£14,885	£14,981	£15,079	£74,486
Profit Before Tax	£6,390	£6,625	£6,874	£7,321	£7,781	£34,992
Profit After Tax	£5,176	£5,367	£5,568	£5,930	£6,302	£28,343
Change In Property Value	£3	£6,600	£11,781	£15,677	£10,922	£44,984
Net Return	£5,179	£11,967	£17,349	£21,608	£17,224	£73,327
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	12%	17%	21%	17%	71%