	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,560	£32,033	£32,514	£33,327	£34,160	£163,594
Total Expenses	£22,370	£22,467	£22,556	£22,679	£22,805	£112,877
Profit Before Tax	£9,190	£9,566	£9,958	£10,648	£11,355	£50,717
Profit After Tax	£7,444	£7,749	£8,066	£8,625	£9,197	£41,081
Change In Property Value	£5	£10,700	£19,100	£25,416	£17,707	£72,928
Net Return	£7,450	£18,449	£27,166	£34,041	£26,904	£114,009
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	10%	15%	19%	15%	68%