	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	£17,106	£17,158	£17,208	£17,285	£17,365	£86,122
Profit Before Tax	£8,994	£9,334	£9,681	£10,276	£10,885	£49,169
Profit After Tax	£7,285	£7,560	£7,842	£8,323	£8,817	£39,827
Change In Property Value	£4	£8,700	£15,530	£20,666	£14,397	£59,297
Net Return	£7,289	£16,260	£23,371	£28,989	£23,214	£99,124
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	5%	12%	17%	21%	16%	70%