	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,796	£21,108	£21,425	£21,960	£22,509	£107,798
Total Expenses	£14,215	£14,296	£14,369	£14,464	£14,562	£71,905
Profit Before Tax	£6,581	£6,812	£7,056	£7,496	£7,948	£35,893
Profit After Tax	£5,331	£5,518	£5,715	£6,072	£6,438	£29,073
Change In Property Value	£3	£6,300	£11,246	£14,965	£10,425	£42,939
Net Return	£5,334	£11,818	£16,961	£21,037	£16,863	£72,012
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	5%	12%	17%	21%	17%	73%