	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	£16,682	£16,732	£16,781	£16,856	£16,933	£83,985
Profit Before Tax	£8,398	£8,724	£9,057	£9,628	£10,213	£46,020
Profit After Tax	£6,802	£7,066	£7,336	£7,799	£8,273	£37,276
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£6,806	£15,566	£22,509	£27,989	£22,339	£95,209
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	16%	20%	16%	69%