	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,296	£25,675	£26,061	£26,712	£27,380	£131,124
Total Expenses	£17,830	£17,881	£17,929	£18,005	£18,082	£89,727
Profit Before Tax	£7,466	£7,795	£8,131	£8,707	£9,298	£41,397
Profit After Tax	£6,047	£6,314	£6,586	£7,053	£7,531	£33,531
Change In Property Value	£5	£9,200	£16,422	£21,853	£15,224	£62,704
Net Return	£6,052	£15,514	£23,008	£28,906	£22,755	£96,236
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	64%