	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,448	£23,800	£24,395	£25,005	£25,755	£122,402
Total Expenses	£16,731	£16,778	£16,848	£16,920	£17,006	£84,282
Profit Before Tax	£6,717	£7,022	£7,547	£8,085	£8,749	£38,119
Profit After Tax	£5,441	£5,688	£6,113	£6,549	£7,087	£30,877
Change In Property Value	£3,500	£3,535	£10,711	£14,710	£17,211	£49,666
Net Return	£8,941	£9,223	£16,824	£21,258	£24,297	£80,543
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	8%	8%	15%	19%	22%	73%