	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,000	£24,360	£24,969	£25,593	£26,361	£125,283
Total Expenses	£16,303	£16,385	£16,488	£16,595	£16,714	£82,484
Profit Before Tax	£7,698	£7,975	£8,481	£8,999	£9,647	£42,799
Profit After Tax	£6,235	£6,460	£6,869	£7,289	£7,814	£34,667
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£6,238	£6,463	£12,869	£17,999	£22,066	£65,636
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	7%	7%	14%	19%	24%	70%