	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,684	£31,144	£31,611	£32,402	£33,212	£159,053
Total Expenses	£21,799	£21,895	£21,983	£22,104	£22,228	£110,010
Profit Before Tax	£8,885	£9,249	£9,628	£10,298	£10,984	£49,044
Profit After Tax	£7,197	£7,492	£7,799	£8,341	£8,897	£39,725
Change In Property Value	£5	£10,400	£18,564	£24,704	£17,210	£70,883
Net Return	£7,202	£17,892	£26,363	£33,045	£26,107	£110,609
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	10%	15%	19%	15%	65%