	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,328	£26,723	£27,124	£27,802	£28,497	£136,473
Total Expenses	£17,664	£17,753	£17,834	£17,944	£18,056	£89,251
Profit Before Tax	£8,664	£8,970	£9,290	£9,858	£10,441	£47,222
Profit After Tax	£7,018	£7,265	£7,525	£7,985	£8,457	£38,250
Change In Property Value	£4	£8,100	£14,459	£19,240	£13,404	£55,207
Net Return	£7,022	£15,366	£21,983	£27,225	£21,861	£93,457
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	5%	12%	17%	21%	17%	72%