	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,332	£28,757	£29,188	£29,918	£30,666	£146,861
Total Expenses	£19,634	£19,726	£19,810	£19,925	£20,043	£99,138
Profit Before Tax	£8,698	£9,031	£9,378	£9,993	£10,623	£47,723
Profit After Tax	£7,046	£7,315	£7,596	£8,094	£8,605	£38,656
Change In Property Value	£5	£9,200	£16,422	£21,853	£15,224	£62,704
Net Return	£7,050	£16,515	£24,018	£29,947	£23,829	£101,360
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	5%	11%	16%	20%	16%	68%