	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,604	£17,868	£18,136	£18,589	£19,054	£91,252
Total Expenses	£12,609	£12,685	£12,753	£12,840	£12,929	£63,815
Profit Before Tax	£4,995	£5,183	£5,383	£5,750	£6,125	£27,437
Profit After Tax	£4,046	£4,198	£4,361	£4,657	£4,961	£22,224
Change In Property Value	£3	£5,500	£9,818	£13,064	£9,102	£37,486
Net Return	£4,049	£9,698	£14,178	£17,722	£14,063	£59,710
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	5%	11%	17%	21%	17%	70%