	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,756	£25,127	£25,756	£26,399	£27,191	£129,230
Total Expenses	£19,354	£19,437	£19,543	£19,651	£19,773	£97,757
Profit Before Tax	£5,402	£5,690	£6,213	£6,749	£7,419	£31,473
Profit After Tax	£4,376	£4,609	£5,032	£5,466	£6,009	£25,493
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£4,380	£4,613	£12,533	£18,854	£23,824	£64,204
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	54%