	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,916	£18,185	£18,458	£18,919	£19,392	£92,869
Total Expenses	£12,801	£12,877	£12,946	£13,034	£13,124	£64,781
Profit Before Tax	£5,115	£5,307	£5,512	£5,885	£6,268	£28,088
Profit After Tax	£4,143	£4,299	£4,465	£4,767	£5,077	£22,751
Change In Property Value	£3	£5,600	£9,996	£13,302	£9,267	£38,168
Net Return	£4,146	£9,899	£14,461	£18,069	£14,344	£60,919
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	5%	11%	17%	21%	17%	70%