	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,552	£27,965	£28,385	£29,094	£29,822	£142,818
Total Expenses	£18,538	£18,592	£18,644	£18,726	£18,809	£93,310
Profit Before Tax	£9,014	£9,373	£9,740	£10,369	£11,013	£49,508
Profit After Tax	£7,301	£7,592	£7,890	£8,399	£8,920	£40,102
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£7,306	£17,092	£24,847	£30,964	£24,641	£104,851
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	5%	11%	16%	20%	16%	68%