	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,968	£26,358	£26,753	£27,422	£28,107	£134,607
Total Expenses	£20,150	£20,201	£20,251	£20,328	£20,407	£101,337
Profit Before Tax	£5,818	£6,157	£6,502	£7,094	£7,700	£33,271
Profit After Tax	£4,713	£4,987	£5,267	£5,746	£6,237	£26,949
Change In Property Value	£5	£10,600	£18,921	£25,179	£17,541	£72,246
Net Return	£4,718	£15,587	£24,188	£30,924	£23,778	£99,196
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	57%