	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,368	£25,749	£26,135	£26,788	£27,458	£131,497
Total Expenses	£18,372	£18,460	£18,540	£18,647	£18,757	£92,775
Profit Before Tax	£6,996	£7,288	£7,595	£8,141	£8,701	£38,722
Profit After Tax	£5,667	£5,904	£6,152	£6,594	£7,048	£31,365
Change In Property Value	£4	£8,600	£15,351	£20,428	£14,232	£58,615
Net Return	£5,671	£14,504	£21,503	£27,022	£21,280	£89,980
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	10%	15%	19%	15%	65%