	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,556	£26,954	£27,359	£28,043	£28,744	£137,655
Total Expenses	£18,008	£18,098	£18,179	£18,290	£18,402	£90,978
Profit Before Tax	£8,548	£8,856	£9,179	£9,753	£10,341	£46,677
Profit After Tax	£6,924	£7,174	£7,435	£7,900	£8,376	£37,809
Change In Property Value	£4	£8,300	£14,816	£19,715	£13,735	£56,570
Net Return	£6,928	£15,474	£22,251	£27,615	£22,111	£94,379
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	5%	12%	17%	21%	17%	71%