	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,752	£23,093	£23,671	£24,262	£24,990	£118,769
Total Expenses	£15,670	£15,715	£15,784	£15,854	£15,937	£78,960
Profit Before Tax	£7,082	£7,378	£7,887	£8,409	£9,053	£39,809
Profit After Tax	£5,737	£5,976	£6,388	£6,811	£7,333	£32,245
Change In Property Value	£4,875	£4,948	£11,719	£15,594	£18,107	£55,243
Net Return	£10,612	£10,924	£18,107	£22,405	£25,440	£87,488
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	10%	11%	18%	22%	25%	86%