	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,204	£27,612	£28,026	£28,727	£29,445	£141,014
Total Expenses	£17,590	£17,681	£17,764	£17,876	£17,990	£88,901
Profit Before Tax	£9,614	£9,931	£10,263	£10,851	£11,455	£52,114
Profit After Tax	£7,787	£8,044	£8,313	£8,790	£9,279	£42,212
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£7,791	£16,044	£22,593	£27,792	£22,517	£96,738
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	6%	12%	18%	22%	18%	75%