	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,184	£26,577	£26,975	£27,650	£28,341	£135,727
Total Expenses	£17,006	£17,095	£17,176	£17,285	£17,397	£85,959
Profit Before Tax	£9,178	£9,482	£9,799	£10,365	£10,944	£49,768
Profit After Tax	£7,434	£7,680	£7,938	£8,395	£8,865	£40,312
Change In Property Value	£4	£7,700	£13,745	£18,290	£12,742	£52,481
Net Return	£7,438	£15,380	£21,682	£26,686	£21,607	£92,793
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	6%	12%	18%	22%	18%	75%