	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,100	£26,492	£26,889	£27,561	£28,250	£135,292
Total Expenses	£17,589	£17,640	£17,690	£17,768	£17,848	£88,535
Profit Before Tax	£8,511	£8,851	£9,198	£9,793	£10,402	£46,756
Profit After Tax	£6,894	£7,169	£7,451	£7,932	£8,426	£37,873
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£6,899	£16,169	£23,516	£29,310	£23,319	£99,214
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	5%	11%	16%	20%	16%	68%