	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,836	£26,224	£26,617	£27,282	£27,964	£133,923
Total Expenses	£16,810	£16,899	£16,979	£17,088	£17,198	£84,974
Profit Before Tax	£9,026	£9,325	£9,638	£10,195	£10,766	£48,949
Profit After Tax	£7,311	£7,553	£7,807	£8,258	£8,720	£39,649
Change In Property Value	£4	£7,600	£13,566	£18,053	£12,577	£51,799
Net Return	£7,315	£15,153	£21,373	£26,310	£21,297	£91,448
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	6%	12%	18%	22%	18%	75%