	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,496	£29,938	£30,388	£31,147	£31,926	£152,895
Total Expenses	£19,537	£19,594	£19,649	£19,735	£19,824	£98,339
Profit Before Tax	£9,959	£10,345	£10,739	£11,412	£12,102	£54,556
Profit After Tax	£8,067	£8,379	£8,698	£9,244	£9,803	£44,190
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£8,072	£18,379	£26,548	£32,997	£26,351	£112,347
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	16%	20%	16%	69%