	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,752	£17,003	£17,258	£17,690	£18,132	£86,835
Total Expenses	£11,719	£11,794	£11,861	£11,946	£12,032	£59,352
Profit Before Tax	£5,033	£5,209	£5,398	£5,744	£6,100	£27,484
Profit After Tax	£4,077	£4,219	£4,372	£4,653	£4,941	£22,262
Change In Property Value	£3	£5,000	£8,925	£11,877	£8,274	£34,079
Net Return	£4,079	£9,220	£13,297	£16,530	£13,215	£56,340
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	5%	12%	17%	22%	17%	74%