	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,908	£26,297	£26,691	£27,358	£28,042	£134,296
Total Expenses	£21,000	£21,089	£21,169	£21,278	£21,389	£105,925
Profit Before Tax	£4,908	£5,208	£5,522	£6,080	£6,653	£28,371
Profit After Tax	£3,975	£4,218	£4,473	£4,925	£5,389	£22,981
Change In Property Value	£5	£10,200	£18,207	£24,229	£16,879	£69,520
Net Return	£3,981	£14,418	£22,680	£29,154	£22,268	£92,501
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	55%