	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,596	£25,980	£26,370	£27,029	£27,705	£132,679
Total Expenses	£15,930	£15,980	£16,030	£16,106	£16,184	£80,230
Profit Before Tax	£9,666	£9,999	£10,340	£10,923	£11,520	£52,449
Profit After Tax	£7,830	£8,100	£8,375	£8,847	£9,331	£42,484
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£7,834	£16,100	£22,655	£27,850	£22,570	£97,009
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	6%	13%	18%	22%	18%	75%