	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,100	£23,446	£23,798	£24,393	£25,003	£119,741
Total Expenses	£15,571	£15,656	£15,732	£15,833	£15,937	£78,730
Profit Before Tax	£7,529	£7,791	£8,066	£8,560	£9,066	£41,011
Profit After Tax	£6,098	£6,310	£6,534	£6,933	£7,343	£33,219
Change In Property Value	£4	£7,000	£12,495	£16,627	£11,584	£47,710
Net Return	£6,102	£13,310	£19,029	£23,561	£18,927	£80,929
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	5%	12%	17%	21%	17%	73%