	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,124	£29,561	£30,004	£30,754	£31,523	£150,967
Total Expenses	£19,552	£19,646	£19,731	£19,848	£19,967	£98,744
Profit Before Tax	£9,572	£9,915	£10,273	£10,906	£11,556	£52,223
Profit After Tax	£7,753	£8,031	£8,321	£8,834	£9,360	£42,300
Change In Property Value	£5	£9,100	£16,244	£21,616	£15,059	£62,023
Net Return	£7,758	£17,131	£24,565	£30,450	£24,419	£104,323
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	5%	12%	17%	21%	17%	71%