	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,140	£28,562	£28,991	£29,715	£30,458	£145,866
Total Expenses	£18,328	£18,420	£18,504	£18,618	£18,735	£92,603
Profit Before Tax	£9,813	£10,142	£10,487	£11,097	£11,723	£53,263
Profit After Tax	£7,948	£8,215	£8,494	£8,989	£9,496	£43,143
Change In Property Value	£4	£8,400	£14,994	£19,953	£13,901	£57,252
Net Return	£7,952	£16,615	£23,489	£28,942	£23,396	£100,395
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	6%	12%	17%	21%	17%	74%