	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,400	£17,661	£18,103	£18,555	£19,112	£90,830
Total Expenses	£12,667	£12,739	£12,826	£12,915	£13,014	£64,161
Profit Before Tax	£4,733	£4,922	£5,276	£5,640	£6,098	£26,670
Profit After Tax	£3,834	£3,987	£4,274	£4,568	£4,940	£21,602
Change In Property Value	£2	£2	£4,500	£8,033	£10,689	£23,226
Net Return	£3,836	£3,989	£8,774	£12,601	£15,629	£44,829
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	6%	6%	13%	18%	23%	65%