	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,432	£27,843	£28,261	£28,968	£29,692	£142,196
Total Expenses	£19,705	£19,796	£19,878	£19,991	£20,106	£99,476
Profit Before Tax	£7,727	£8,048	£8,383	£8,977	£9,586	£42,720
Profit After Tax	£6,259	£6,519	£6,790	£7,271	£7,765	£34,603
Change In Property Value	£5	£9,300	£16,601	£22,091	£15,390	£63,386
Net Return	£6,264	£15,819	£23,391	£29,362	£23,154	£97,990
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	10%	15%	19%	15%	65%