	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,500	£25,883	£26,271	£26,928	£27,601	£132,181
Total Expenses	£15,116	£15,166	£15,215	£15,292	£15,370	£76,159
Profit Before Tax	£10,384	£10,716	£11,055	£11,636	£12,231	£56,023
Profit After Tax	£8,411	£8,680	£8,955	£9,425	£9,907	£45,378
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£8,415	£16,180	£22,342	£27,240	£22,318	£96,496
Return From Rental Income (%)	7%	7%	7%	8%	8%	38%
Total Net Return (%)	7%	14%	19%	23%	19%	81%