	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,256	£26,650	£27,050	£27,726	£28,419	£136,100
Total Expenses	£20,017	£20,069	£20,120	£20,198	£20,278	£100,682
Profit Before Tax	£6,239	£6,580	£6,930	£7,528	£8,141	£35,419
Profit After Tax	£5,053	£5,330	£5,613	£6,098	£6,594	£28,689
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£5,058	£15,830	£24,356	£31,039	£23,970	£100,254
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	58%