	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,556	£26,954	£27,359	£28,043	£28,744	£137,655
Total Expenses	£19,134	£19,224	£19,306	£19,416	£19,529	£96,609
Profit Before Tax	£7,422	£7,730	£8,053	£8,627	£9,215	£41,047
Profit After Tax	£6,012	£6,261	£6,523	£6,988	£7,464	£33,248
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£6,016	£15,262	£22,588	£28,366	£22,358	£94,589
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	10%	15%	19%	15%	65%