	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,216	£30,669	£31,129	£31,908	£32,705	£156,627
Total Expenses	£22,074	£22,170	£22,257	£22,376	£22,499	£111,376
Profit Before Tax	£8,142	£8,500	£8,873	£9,531	£10,206	£45,251
Profit After Tax	£6,595	£6,885	£7,187	£7,720	£8,267	£36,654
Change In Property Value	£5	£10,600	£18,921	£25,179	£17,541	£72,246
Net Return	£6,600	£17,485	£26,108	£32,899	£25,808	£108,900
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	19%	15%	63%