	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,000	£24,360	£24,725	£25,344	£25,977	£124,406
Total Expenses	£16,466	£16,552	£16,629	£16,733	£16,839	£83,218
Profit Before Tax	£7,534	£7,808	£8,096	£8,611	£9,138	£41,188
Profit After Tax	£6,103	£6,325	£6,558	£6,975	£7,402	£33,362
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£6,107	£13,825	£19,946	£24,790	£19,813	£84,480
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	5%	12%	17%	21%	17%	71%