	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,540	£27,953	£28,372	£29,082	£29,809	£142,756
Total Expenses	£17,785	£17,876	£17,959	£18,072	£18,187	£89,879
Profit Before Tax	£9,755	£10,077	£10,413	£11,010	£11,622	£52,877
Profit After Tax	£7,902	£8,162	£8,435	£8,918	£9,413	£42,830
Change In Property Value	£4	£8,100	£14,459	£19,240	£13,404	£55,207
Net Return	£7,906	£16,262	£22,893	£28,158	£22,818	£98,037
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	6%	12%	18%	22%	18%	75%