	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,020	£28,440	£28,867	£29,589	£30,328	£145,244
Total Expenses	£20,085	£20,177	£20,261	£20,375	£20,491	£101,389
Profit Before Tax	£7,935	£8,263	£8,606	£9,214	£9,837	£43,855
Profit After Tax	£6,427	£6,693	£6,971	£7,463	£7,968	£35,522
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£6,432	£16,193	£23,929	£30,029	£23,689	£100,272
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	10%	15%	19%	15%	65%