	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,204	£27,612	£28,026	£28,727	£29,445	£141,014
Total Expenses	£16,895	£16,948	£17,000	£17,080	£17,163	£85,085
Profit Before Tax	£10,309	£10,664	£11,027	£11,647	£12,282	£55,929
Profit After Tax	£8,351	£8,638	£8,932	£9,434	£9,949	£45,303
Change In Property Value	£4	£8,500	£15,172	£20,190	£14,066	£57,933
Net Return	£8,355	£17,138	£24,104	£29,624	£24,015	£103,236
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	6%	12%	18%	22%	17%	75%