	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,016	£26,406	£26,802	£27,472	£28,159	£134,856
Total Expenses	£18,791	£18,880	£18,960	£19,069	£19,181	£94,881
Profit Before Tax	£7,225	£7,526	£7,842	£8,403	£8,979	£39,975
Profit After Tax	£5,852	£6,096	£6,352	£6,807	£7,273	£32,380
Change In Property Value	£4	£8,820	£15,744	£20,951	£14,596	£60,114
Net Return	£5,857	£14,917	£22,096	£27,757	£21,868	£92,495
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	10%	15%	19%	15%	69%