	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,848	£26,236	£26,629	£27,295	£27,977	£133,985
Total Expenses	£20,781	£20,832	£20,882	£20,959	£21,038	£104,492
Profit Before Tax	£5,067	£5,403	£5,747	£6,336	£6,940	£29,493
Profit After Tax	£4,104	£4,377	£4,655	£5,132	£5,621	£23,890
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£4,110	£15,377	£24,291	£31,261	£23,824	£98,862
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	8%	13%	17%	13%	55%