	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,676	£24,031	£24,392	£25,001	£25,626	£122,727
Total Expenses	£16,272	£16,358	£16,435	£16,538	£16,643	£82,246
Profit Before Tax	£7,404	£7,673	£7,957	£8,464	£8,984	£40,481
Profit After Tax	£5,997	£6,215	£6,445	£6,856	£7,277	£32,789
Change In Property Value	£4	£7,400	£13,209	£17,578	£12,246	£50,436
Net Return	£6,001	£13,615	£19,654	£24,433	£19,522	£83,226
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	5%	12%	17%	21%	17%	71%