	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,128	£25,505	£25,887	£26,535	£27,198	£130,253
Total Expenses	£16,578	£16,666	£16,745	£16,852	£16,961	£83,803
Profit Before Tax	£8,550	£8,839	£9,142	£9,683	£10,237	£46,450
Profit After Tax	£6,925	£7,159	£7,405	£7,843	£8,292	£37,625
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£6,929	£14,660	£20,793	£25,658	£20,703	£88,743
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	6%	12%	17%	21%	17%	74%