	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	£19,089	£19,178	£19,259	£19,368	£19,479	£96,372
Profit Before Tax	£7,011	£7,314	£7,630	£8,193	£8,771	£38,919
Profit After Tax	£5,679	£5,924	£6,180	£6,637	£7,104	£31,525
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£5,684	£14,924	£22,246	£28,015	£21,998	£92,866
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	64%