	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,696	£25,066	£25,442	£26,078	£26,730	£128,014
Total Expenses	£16,696	£16,783	£16,862	£16,967	£17,075	£84,383
Profit Before Tax	£8,000	£8,283	£8,581	£9,111	£9,655	£43,631
Profit After Tax	£6,480	£6,709	£6,950	£7,380	£7,821	£35,341
Change In Property Value	£4	£7,600	£13,566	£18,053	£12,577	£51,799
Net Return	£6,484	£14,310	£20,516	£25,433	£20,398	£87,140
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	5%	12%	17%	21%	17%	72%