	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,232	£26,625	£27,025	£27,700	£28,393	£135,976
Total Expenses	£16,958	£17,010	£17,060	£17,139	£17,218	£85,386
Profit Before Tax	£9,274	£9,615	£9,964	£10,562	£11,175	£50,590
Profit After Tax	£7,512	£7,788	£8,071	£8,555	£9,051	£40,978
Change In Property Value	£4	£8,600	£15,351	£20,428	£14,232	£58,615
Net Return	£7,516	£16,388	£23,422	£28,983	£23,283	£99,593
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	5%	12%	17%	21%	17%	72%