	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,076	£23,422	£23,773	£24,368	£24,977	£119,616
Total Expenses	£15,730	£15,814	£15,890	£15,992	£16,095	£79,522
Profit Before Tax	£7,346	£7,608	£7,883	£8,376	£8,882	£40,095
Profit After Tax	£5,950	£6,162	£6,385	£6,785	£7,194	£32,477
Change In Property Value	£4	£7,100	£12,674	£16,865	£11,749	£48,391
Net Return	£5,954	£13,262	£19,059	£23,650	£18,943	£80,868
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	5%	12%	17%	21%	17%	72%