	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,236	£25,615	£25,999	£26,649	£27,315	£130,813
Total Expenses	£19,594	£19,644	£19,693	£19,768	£19,845	£98,544
Profit Before Tax	£5,642	£5,970	£6,306	£6,881	£7,469	£32,269
Profit After Tax	£4,570	£4,836	£5,108	£5,573	£6,050	£26,138
Change In Property Value	£5	£10,300	£18,386	£24,466	£17,045	£70,202
Net Return	£4,575	£15,136	£23,494	£30,039	£23,095	£96,339
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	57%