	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,400	£23,751	£24,345	£24,953	£25,702	£122,151
Total Expenses	£16,241	£16,322	£16,424	£16,529	£16,646	£82,161
Profit Before Tax	£7,159	£7,429	£7,921	£8,425	£9,056	£39,990
Profit After Tax	£5,799	£6,018	£6,416	£6,824	£7,335	£32,392
Change In Property Value	£3	£3	£5,999	£10,708	£14,250	£30,963
Net Return	£5,802	£6,021	£12,415	£17,532	£21,585	£63,355
Return From Rental Income (%)	6%	6%	7%	7%	8%	35%
Total Net Return (%)	6%	6%	13%	19%	23%	68%