	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,620	£26,004	£26,394	£27,054	£27,731	£132,803
Total Expenses	£16,576	£16,626	£16,676	£16,752	£16,830	£83,460
Profit Before Tax	£9,045	£9,378	£9,719	£10,302	£10,900	£49,343
Profit After Tax	£7,326	£7,596	£7,872	£8,345	£8,829	£39,968
Change In Property Value	£4	£8,400	£14,994	£19,953	£13,901	£57,252
Net Return	£7,330	£15,996	£22,866	£28,298	£22,730	£97,220
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	5%	12%	17%	21%	17%	72%