	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,500	£25,883	£26,271	£26,928	£27,601	£132,181
Total Expenses	£16,724	£16,775	£16,824	£16,900	£16,978	£84,202
Profit Before Tax	£8,776	£9,107	£9,447	£10,027	£10,622	£47,979
Profit After Tax	£7,108	£7,377	£7,652	£8,122	£8,604	£38,863
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£7,113	£15,877	£22,824	£28,312	£22,670	£96,797
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	5%	12%	17%	21%	17%	71%