	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,448	£23,800	£24,157	£24,761	£25,380	£121,545
Total Expenses	£15,606	£15,691	£15,768	£15,870	£15,975	£78,910
Profit Before Tax	£7,842	£8,108	£8,389	£8,890	£9,405	£42,635
Profit After Tax	£6,352	£6,568	£6,795	£7,201	£7,618	£34,534
Change In Property Value	£4	£7,000	£12,495	£16,627	£11,584	£47,710
Net Return	£6,355	£13,568	£19,290	£23,829	£19,202	£82,244
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	6%	12%	17%	21%	17%	74%