	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,796	£30,243	£30,697	£31,464	£32,251	£154,450
Total Expenses	£21,228	£21,323	£21,409	£21,528	£21,649	£107,136
Profit Before Tax	£8,568	£8,920	£9,288	£9,936	£10,602	£47,314
Profit After Tax	£6,940	£7,225	£7,523	£8,048	£8,587	£38,324
Change In Property Value	£5	£10,100	£18,029	£23,991	£16,714	£68,839
Net Return	£6,945	£17,326	£25,552	£32,040	£25,301	£107,163
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	10%	15%	19%	15%	65%