	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,756	£28,172	£28,595	£29,310	£30,043	£143,876
Total Expenses	£21,133	£21,187	£21,239	£21,321	£21,405	£106,286
Profit Before Tax	£6,623	£6,985	£7,356	£7,988	£8,637	£37,590
Profit After Tax	£5,365	£5,658	£5,958	£6,471	£6,996	£30,448
Change In Property Value	£6	£11,100	£19,814	£26,366	£18,369	£75,654
Net Return	£5,370	£16,758	£25,772	£32,837	£25,365	£106,102
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	58%