	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,420	£24,786	£25,406	£26,041	£26,822	£127,476
Total Expenses	£17,733	£17,816	£17,921	£18,028	£18,149	£89,646
Profit Before Tax	£6,687	£6,971	£7,485	£8,013	£8,674	£37,829
Profit After Tax	£5,416	£5,646	£6,063	£6,491	£7,026	£30,642
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£5,420	£5,649	£12,763	£18,450	£22,941	£65,223
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	5%	5%	12%	17%	22%	62%