	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,796	£21,108	£21,425	£21,960	£22,509	£107,798
Total Expenses	£14,697	£14,779	£14,851	£14,947	£15,044	£74,318
Profit Before Tax	£6,099	£6,329	£6,573	£7,014	£7,465	£33,480
Profit After Tax	£4,940	£5,127	£5,324	£5,681	£6,047	£27,119
Change In Property Value	£3	£6,600	£11,781	£15,677	£10,922	£44,984
Net Return	£4,943	£11,727	£17,106	£21,358	£16,969	£72,102
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	5%	11%	16%	21%	16%	69%