	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,512	£28,940	£29,374	£30,108	£30,861	£147,794
Total Expenses	£18,751	£18,844	£18,928	£19,043	£19,161	£94,727
Profit Before Tax	£9,761	£10,096	£10,446	£11,065	£11,700	£53,068
Profit After Tax	£7,907	£8,178	£8,461	£8,963	£9,477	£42,985
Change In Property Value	£4	£8,640	£15,423	£20,523	£14,298	£58,888
Net Return	£7,911	£16,818	£23,884	£29,486	£23,774	£101,872
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	6%	12%	17%	21%	17%	73%