	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,056	£28,477	£28,904	£29,627	£30,367	£145,431
Total Expenses	£21,002	£21,056	£21,109	£21,192	£21,277	£105,637
Profit Before Tax	£7,054	£7,420	£7,795	£8,434	£9,090	£39,794
Profit After Tax	£5,714	£6,011	£6,314	£6,832	£7,363	£32,233
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£5,719	£17,011	£25,949	£32,961	£25,566	£107,206
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	9%	14%	18%	14%	59%