	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,624	£28,038	£28,459	£29,170	£29,900	£143,191
Total Expenses	£18,437	£18,528	£18,611	£18,724	£18,840	£93,140
Profit Before Tax	£9,187	£9,510	£9,848	£10,446	£11,060	£50,051
Profit After Tax	£7,442	£7,703	£7,977	£8,461	£8,958	£40,541
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£7,446	£16,203	£23,149	£28,652	£23,024	£98,475
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	5%	12%	17%	21%	17%	72%