	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,436	£29,878	£30,326	£31,084	£31,861	£152,584
Total Expenses	£19,744	£19,838	£19,924	£20,042	£20,162	£99,709
Profit Before Tax	£9,692	£10,039	£10,402	£11,042	£11,699	£52,875
Profit After Tax	£7,851	£8,132	£8,425	£8,944	£9,476	£42,828
Change In Property Value	£5	£9,200	£16,422	£21,853	£15,224	£62,704
Net Return	£7,855	£17,332	£24,847	£30,797	£24,700	£105,532
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	5%	12%	17%	21%	17%	71%