	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,256	£29,695	£30,140	£30,894	£31,666	£151,651
Total Expenses	£19,404	£19,498	£19,584	£19,701	£19,821	£98,008
Profit Before Tax	£9,852	£10,197	£10,556	£11,193	£11,845	£53,643
Profit After Tax	£7,980	£8,259	£8,551	£9,066	£9,595	£43,451
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£7,984	£17,259	£24,616	£30,444	£24,488	£104,792
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	5%	12%	17%	21%	17%	72%