	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,420	£24,786	£25,158	£25,787	£26,432	£126,583
Total Expenses	£16,347	£16,433	£16,512	£16,616	£16,723	£82,631
Profit Before Tax	£8,073	£8,353	£8,647	£9,171	£9,708	£43,952
Profit After Tax	£6,539	£6,766	£7,004	£7,428	£7,864	£35,601
Change In Property Value	£4	£7,400	£13,209	£17,578	£12,246	£50,436
Net Return	£6,543	£14,166	£20,213	£25,006	£20,109	£86,037
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	6%	12%	17%	21%	17%	73%