	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,252	£27,661	£28,076	£28,778	£29,497	£141,263
Total Expenses	£21,585	£21,676	£21,758	£21,870	£21,985	£108,874
Profit Before Tax	£5,667	£5,985	£6,317	£6,907	£7,512	£32,389
Profit After Tax	£4,590	£4,848	£5,117	£5,595	£6,085	£26,235
Change In Property Value	£5	£10,480	£18,707	£24,894	£17,343	£71,429
Net Return	£4,596	£15,328	£23,824	£30,489	£23,427	£97,664
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	57%