	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,796	£27,198	£27,606	£28,296	£29,003	£138,899
Total Expenses	£18,676	£18,766	£18,848	£18,959	£19,072	£94,320
Profit Before Tax	£8,120	£8,432	£8,758	£9,337	£9,932	£44,579
Profit After Tax	£6,577	£6,830	£7,094	£7,563	£8,045	£36,109
Change In Property Value	£4	£8,700	£15,530	£20,666	£14,397	£59,297
Net Return	£6,582	£15,530	£22,624	£28,229	£22,442	£95,406
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	5%	11%	16%	20%	16%	68%