	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,920	£26,309	£26,703	£27,371	£28,055	£134,359
Total Expenses	£16,766	£16,818	£16,867	£16,945	£17,024	£84,420
Profit Before Tax	£9,154	£9,491	£9,836	£10,426	£11,032	£49,938
Profit After Tax	£7,414	£7,688	£7,967	£8,445	£8,936	£40,450
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£7,419	£16,188	£23,140	£28,636	£23,002	£98,384
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	5%	12%	17%	21%	17%	72%