	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,736	£27,137	£27,544	£28,233	£28,939	£138,588
Total Expenses	£19,100	£19,153	£19,204	£19,283	£19,364	£96,104
Profit Before Tax	£7,636	£7,984	£8,340	£8,950	£9,574	£42,484
Profit After Tax	£6,185	£6,467	£6,756	£7,249	£7,755	£34,412
Change In Property Value	£5	£9,900	£17,672	£23,516	£16,383	£67,475
Net Return	£6,190	£16,367	£24,427	£30,765	£24,138	£101,888
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	19%	15%	63%