	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,376	£23,727	£24,083	£24,685	£25,302	£121,172
Total Expenses	£17,529	£17,614	£17,691	£17,793	£17,897	£88,525
Profit Before Tax	£5,847	£6,112	£6,392	£6,892	£7,404	£32,646
Profit After Tax	£4,736	£4,951	£5,177	£5,582	£5,997	£26,443
Change In Property Value	£4	£8,200	£14,637	£19,478	£13,570	£55,889
Net Return	£4,740	£13,151	£19,814	£25,060	£19,567	£82,332
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	62%