	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,192	£27,600	£28,014	£28,714	£29,432	£140,952
Total Expenses	£21,076	£21,130	£21,181	£21,262	£21,344	£105,993
Profit Before Tax	£6,116	£6,470	£6,833	£7,452	£8,088	£34,959
Profit After Tax	£4,954	£5,241	£5,534	£6,036	£6,551	£28,317
Change In Property Value	£6	£11,100	£19,814	£26,366	£18,369	£75,654
Net Return	£4,959	£16,341	£25,348	£32,403	£24,920	£103,971
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	57%