	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,700	£30,145	£30,598	£31,363	£32,147	£153,953
Total Expenses	£19,449	£19,543	£19,630	£19,748	£19,869	£98,238
Profit Before Tax	£10,251	£10,602	£10,968	£11,615	£12,278	£55,714
Profit After Tax	£8,304	£8,588	£8,884	£9,408	£9,945	£45,128
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£8,308	£17,588	£24,949	£30,786	£24,838	£106,470
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	6%	12%	17%	21%	17%	73%