	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,956	£26,345	£26,741	£27,409	£28,094	£134,545
Total Expenses	£18,753	£18,842	£18,922	£19,031	£19,142	£94,689
Profit Before Tax	£7,203	£7,504	£7,818	£8,378	£8,952	£39,856
Profit After Tax	£5,835	£6,078	£6,333	£6,786	£7,251	£32,284
Change In Property Value	£4	£8,800	£15,708	£20,903	£14,562	£59,978
Net Return	£5,839	£14,878	£22,041	£27,689	£21,814	£92,262
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	10%	15%	19%	15%	65%