	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,720	£28,136	£28,558	£29,272	£30,004	£143,689
Total Expenses	£19,251	£19,342	£19,426	£19,539	£19,655	£97,212
Profit Before Tax	£8,469	£8,793	£9,132	£9,733	£10,349	£46,477
Profit After Tax	£6,860	£7,123	£7,397	£7,884	£8,383	£37,646
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£6,865	£16,123	£23,462	£29,262	£23,276	£98,988
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	5%	11%	16%	20%	16%	68%