	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,672	£28,087	£28,508	£29,221	£29,952	£143,440
Total Expenses	£19,857	£19,949	£20,032	£20,145	£20,261	£100,244
Profit Before Tax	£7,815	£8,138	£8,476	£9,076	£9,691	£43,196
Profit After Tax	£6,330	£6,592	£6,866	£7,352	£7,850	£34,989
Change In Property Value	£5	£9,380	£16,743	£22,281	£15,522	£63,931
Net Return	£6,335	£15,972	£23,609	£29,632	£23,372	£98,920
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	10%	15%	19%	15%	69%