	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,840	£28,258	£28,681	£29,399	£30,133	£144,311
Total Expenses	£18,780	£18,872	£18,955	£19,069	£19,185	£94,861
Profit Before Tax	£9,060	£9,386	£9,726	£10,330	£10,949	£49,450
Profit After Tax	£7,338	£7,602	£7,878	£8,367	£8,868	£40,054
Change In Property Value	£4	£8,700	£15,530	£20,666	£14,397	£59,297
Net Return	£7,343	£16,303	£23,408	£29,033	£23,265	£99,351
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	5%	12%	17%	21%	17%	71%