	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,760	£24,116	£24,719	£25,337	£26,097	£124,030
Total Expenses	£18,659	£18,741	£18,844	£18,950	£19,068	£94,261
Profit Before Tax	£5,101	£5,376	£5,875	£6,388	£7,029	£29,769
Profit After Tax	£4,132	£4,354	£4,759	£5,174	£5,694	£24,113
Change In Property Value	£4	£4	£7,200	£12,852	£17,103	£37,162
Net Return	£4,135	£4,358	£11,959	£18,026	£22,796	£61,275
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	54%