	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,080	£25,456	£25,838	£26,484	£27,146	£130,004
Total Expenses	£18,182	£18,270	£18,349	£18,456	£18,564	£91,822
Profit Before Tax	£6,898	£7,186	£7,489	£8,028	£8,582	£38,183
Profit After Tax	£5,587	£5,821	£6,066	£6,503	£6,951	£30,928
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£5,591	£14,321	£21,239	£26,693	£21,017	£88,861
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	10%	15%	19%	15%	69%