	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	£20,779	£20,831	£20,880	£20,957	£21,036	£104,484
Profit Before Tax	£5,069	£5,405	£5,749	£6,338	£6,941	£29,501
Profit After Tax	£4,106	£4,378	£4,657	£5,133	£5,622	£23,896
Change In Property Value	£5	£10,999	£19,633	£26,126	£18,201	£74,966
Net Return	£4,111	£15,377	£24,290	£31,260	£23,824	£98,862
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	8%	13%	17%	13%	55%