	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,760	£24,116	£24,478	£25,090	£25,717	£123,162
Total Expenses	£15,959	£16,045	£16,122	£16,225	£16,330	£80,681
Profit Before Tax	£7,801	£8,072	£8,356	£8,865	£9,387	£42,481
Profit After Tax	£6,319	£6,538	£6,769	£7,181	£7,604	£34,410
Change In Property Value	£4	£7,200	£12,852	£17,103	£11,915	£49,073
Net Return	£6,322	£13,738	£19,621	£24,283	£19,518	£83,483
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	6%	12%	17%	21%	17%	73%