	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,020	£28,440	£28,867	£29,589	£30,328	£145,244
Total Expenses	£18,585	£18,640	£18,693	£18,775	£18,860	£93,552
Profit Before Tax	£9,435	£9,801	£10,174	£10,813	£11,468	£51,692
Profit After Tax	£7,642	£7,939	£8,241	£8,759	£9,289	£41,870
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£7,647	£17,439	£25,199	£31,325	£25,010	£106,619
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	16%	20%	16%	69%