	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,636	£25,006	£25,381	£26,015	£26,666	£127,703
Total Expenses	£16,851	£16,938	£17,016	£17,122	£17,229	£85,156
Profit Before Tax	£7,785	£8,068	£8,364	£8,893	£9,436	£42,546
Profit After Tax	£6,306	£6,535	£6,775	£7,204	£7,643	£34,463
Change In Property Value	£4	£7,700	£13,745	£18,290	£12,742	£52,481
Net Return	£6,310	£14,235	£20,520	£25,494	£20,385	£86,943
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	5%	12%	17%	21%	17%	71%