	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,400	£29,841	£30,289	£31,046	£31,822	£152,397
Total Expenses	£20,332	£20,388	£20,443	£20,530	£20,618	£102,311
Profit Before Tax	£9,068	£9,453	£9,845	£10,516	£11,204	£50,086
Profit After Tax	£7,345	£7,657	£7,975	£8,518	£9,075	£40,570
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£7,350	£18,157	£26,717	£33,459	£26,451	£112,135
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	16%	19%	15%	65%