	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,020	£25,395	£25,776	£26,421	£27,081	£129,693
Total Expenses	£16,889	£16,977	£17,056	£17,162	£17,271	£85,356
Profit Before Tax	£8,131	£8,418	£8,720	£9,258	£9,810	£44,338
Profit After Tax	£6,586	£6,819	£7,063	£7,499	£7,946	£35,914
Change In Property Value	£4	£7,700	£13,745	£18,290	£12,742	£52,481
Net Return	£6,590	£14,519	£20,808	£25,789	£20,688	£88,395
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	5%	12%	17%	21%	17%	72%