	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,104	£22,436	£22,772	£23,341	£23,925	£114,578
Total Expenses	£15,150	£15,233	£15,308	£15,406	£15,507	£76,605
Profit Before Tax	£6,954	£7,203	£7,464	£7,935	£8,417	£37,973
Profit After Tax	£5,633	£5,834	£6,046	£6,427	£6,818	£30,758
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£5,636	£12,634	£18,184	£22,580	£18,071	£77,105
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	5%	12%	17%	21%	17%	72%