	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,356	£28,781	£29,213	£29,943	£30,692	£146,986
Total Expenses	£20,549	£20,604	£20,658	£20,741	£20,827	£103,379
Profit Before Tax	£7,807	£8,177	£8,555	£9,202	£9,865	£43,607
Profit After Tax	£6,323	£6,623	£6,930	£7,454	£7,991	£35,321
Change In Property Value	£5	£10,700	£19,100	£25,416	£17,707	£72,928
Net Return	£6,329	£17,324	£26,030	£32,870	£25,698	£108,249
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	62%