	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,856	£27,259	£27,668	£28,359	£29,068	£139,210
Total Expenses	£17,395	£17,485	£17,567	£17,678	£17,791	£87,916
Profit Before Tax	£9,461	£9,774	£10,101	£10,682	£11,277	£51,294
Profit After Tax	£7,664	£7,917	£8,182	£8,652	£9,134	£41,548
Change In Property Value	£4	£7,900	£14,102	£18,765	£13,073	£53,844
Net Return	£7,668	£15,817	£22,283	£27,417	£22,207	£95,393
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	6%	12%	18%	22%	18%	75%