	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,256	£29,695	£30,140	£30,894	£31,666	£151,651
Total Expenses	£20,209	£20,303	£20,388	£20,505	£20,625	£102,030
Profit Before Tax	£9,047	£9,392	£9,752	£10,388	£11,041	£49,621
Profit After Tax	£7,328	£7,608	£7,899	£8,415	£8,943	£40,193
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£7,333	£17,108	£24,857	£30,980	£24,664	£104,942
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	5%	11%	16%	20%	16%	68%