	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,032	£28,452	£28,879	£29,601	£30,341	£145,306
Total Expenses	£19,443	£19,535	£19,619	£19,733	£19,849	£98,178
Profit Before Tax	£8,589	£8,918	£9,261	£9,869	£10,492	£47,128
Profit After Tax	£6,957	£7,223	£7,501	£7,994	£8,499	£38,174
Change In Property Value	£5	£9,100	£16,244	£21,616	£15,059	£62,023
Net Return	£6,962	£16,323	£23,745	£29,609	£23,557	£100,197
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	5%	11%	16%	20%	16%	68%