	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,604	£27,003	£27,408	£28,093	£28,796	£137,904
Total Expenses	£18,444	£18,496	£18,547	£18,626	£18,707	£92,818
Profit Before Tax	£8,160	£8,507	£8,861	£9,468	£10,089	£45,086
Profit After Tax	£6,610	£6,891	£7,178	£7,669	£8,172	£36,519
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£6,615	£16,391	£24,135	£30,235	£23,893	£101,269
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	16%	20%	15%	65%