	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,556	£26,954	£27,359	£28,043	£28,744	£137,655
Total Expenses	£17,634	£17,687	£17,737	£17,816	£17,897	£88,772
Profit Before Tax	£8,922	£9,268	£9,621	£10,226	£10,847	£48,884
Profit After Tax	£7,227	£7,507	£7,793	£8,283	£8,786	£39,596
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£7,231	£16,507	£23,858	£29,662	£23,679	£100,937
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	16%	20%	16%	69%