	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,696	£18,976	£19,261	£19,743	£20,236	£96,912
Total Expenses	£12,718	£12,796	£12,865	£12,955	£13,047	£64,381
Profit Before Tax	£5,978	£6,181	£6,396	£6,787	£7,189	£32,531
Profit After Tax	£4,842	£5,006	£5,181	£5,498	£5,823	£26,350
Change In Property Value	£3	£5,500	£9,818	£13,064	£9,102	£37,486
Net Return	£4,845	£10,506	£14,998	£18,562	£14,925	£63,837
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	6%	12%	18%	22%	18%	75%