	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,468	£27,880	£28,298	£29,006	£29,731	£142,383
Total Expenses	£17,939	£18,030	£18,113	£18,225	£18,340	£90,646
Profit Before Tax	£9,529	£9,850	£10,186	£10,781	£11,391	£51,736
Profit After Tax	£7,719	£7,979	£8,250	£8,732	£9,226	£41,906
Change In Property Value	£4	£8,200	£14,637	£19,478	£13,570	£55,889
Net Return	£7,723	£16,179	£22,888	£28,210	£22,796	£97,795
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	6%	12%	17%	21%	17%	74%