	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,780	£22,107	£22,659	£23,226	£23,923	£113,695
Total Expenses	£15,771	£15,815	£15,881	£15,949	£16,029	£79,444
Profit Before Tax	£6,009	£6,292	£6,778	£7,277	£7,894	£34,251
Profit After Tax	£4,867	£5,096	£5,491	£5,895	£6,394	£27,743
Change In Property Value	£6,600	£6,732	£13,733	£17,853	£18,746	£63,664
Net Return	£11,467	£11,828	£19,224	£23,748	£25,140	£91,407
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	23%	24%	88%