	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,856	£24,214	£24,577	£25,191	£25,821	£123,660
Total Expenses	£17,364	£17,413	£17,459	£17,531	£17,605	£87,372
Profit Before Tax	£6,492	£6,801	£7,118	£7,660	£8,217	£36,288
Profit After Tax	£5,258	£5,509	£5,765	£6,205	£6,655	£29,393
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£5,263	£14,509	£21,831	£27,583	£21,549	£90,734
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	62%