	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,996	£28,416	£28,842	£29,563	£30,302	£145,120
Total Expenses	£19,385	£19,440	£19,493	£19,575	£19,660	£97,554
Profit Before Tax	£8,611	£8,976	£9,349	£9,988	£10,642	£47,566
Profit After Tax	£6,975	£7,271	£7,573	£8,090	£8,620	£38,528
Change In Property Value	£5	£9,999	£17,848	£23,751	£16,547	£68,150
Net Return	£6,980	£17,270	£25,421	£31,841	£25,167	£106,679
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	16%	19%	15%	65%