	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,356	£28,781	£29,213	£29,943	£30,692	£146,986
Total Expenses	£19,314	£19,407	£19,491	£19,606	£19,723	£97,542
Profit Before Tax	£9,042	£9,374	£9,722	£10,337	£10,969	£49,444
Profit After Tax	£7,324	£7,593	£7,875	£8,373	£8,885	£40,050
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£7,328	£16,593	£23,940	£29,751	£23,778	£101,391
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	16%	20%	16%	69%