	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,200	£25,578	£25,962	£26,611	£27,276	£130,626
Total Expenses	£19,912	£19,962	£20,011	£20,086	£20,163	£100,134
Profit Before Tax	£5,288	£5,616	£5,951	£6,525	£7,113	£30,492
Profit After Tax	£4,283	£4,549	£4,820	£5,285	£5,761	£24,699
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£4,289	£15,049	£23,563	£30,226	£23,137	£96,263
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	13%	56%