	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,968	£26,358	£26,753	£27,422	£28,107	£134,607
Total Expenses	£18,863	£18,914	£18,964	£19,041	£19,120	£94,902
Profit Before Tax	£7,105	£7,444	£7,789	£8,381	£8,987	£39,706
Profit After Tax	£5,755	£6,029	£6,309	£6,788	£7,279	£32,161
Change In Property Value	£5	£9,800	£17,493	£23,278	£16,217	£66,794
Net Return	£5,760	£15,829	£23,802	£30,067	£23,497	£98,955
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	62%