	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,344	£28,769	£29,201	£29,931	£30,679	£146,924
Total Expenses	£20,870	£20,925	£20,978	£21,062	£21,147	£104,982
Profit Before Tax	£7,474	£7,844	£8,223	£8,869	£9,532	£41,942
Profit After Tax	£6,054	£6,354	£6,660	£7,184	£7,721	£33,973
Change In Property Value	£5	£10,900	£19,457	£25,891	£18,038	£74,291
Net Return	£6,060	£17,254	£26,117	£33,075	£25,758	£108,264
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	3%	10%	15%	18%	14%	60%