	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,656	£26,041	£26,431	£27,092	£27,770	£132,990
Total Expenses	£17,544	£17,595	£17,645	£17,721	£17,800	£88,305
Profit Before Tax	£8,112	£8,446	£8,787	£9,371	£9,970	£44,685
Profit After Tax	£6,570	£6,841	£7,117	£7,591	£8,076	£36,195
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£6,575	£15,841	£23,182	£28,969	£22,969	£97,536
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	5%	11%	16%	20%	16%	67%