	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,400	£20,706	£21,017	£21,542	£22,081	£105,745
Total Expenses	£13,693	£13,773	£13,845	£13,940	£14,036	£69,286
Profit Before Tax	£6,708	£6,933	£7,171	£7,602	£8,045	£36,459
Profit After Tax	£5,433	£5,616	£5,809	£6,158	£6,516	£29,532
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£5,436	£11,616	£16,519	£20,410	£16,445	£70,426
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	6%	12%	18%	22%	18%	75%