	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,676	£17,941	£18,210	£18,666	£19,132	£91,625
Total Expenses	£12,133	£12,210	£12,278	£12,365	£12,454	£61,439
Profit Before Tax	£5,543	£5,732	£5,933	£6,301	£6,678	£30,186
Profit After Tax	£4,490	£4,643	£4,806	£5,104	£5,409	£24,450
Change In Property Value	£3	£5,200	£9,282	£12,352	£8,605	£35,442
Net Return	£4,492	£9,843	£14,088	£17,455	£14,014	£59,892
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	6%	12%	18%	22%	18%	75%