	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,504	£27,917	£28,335	£29,044	£29,770	£142,569
Total Expenses	£20,947	£21,000	£21,053	£21,134	£21,217	£105,351
Profit Before Tax	£6,557	£6,916	£7,283	£7,910	£8,553	£37,219
Profit After Tax	£5,311	£5,602	£5,899	£6,407	£6,928	£30,147
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£5,317	£16,602	£25,534	£32,536	£25,131	£105,120
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	58%