	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,880	£27,283	£27,692	£28,385	£29,094	£139,335
Total Expenses	£16,702	£16,754	£16,805	£16,885	£16,967	£84,113
Profit Before Tax	£10,179	£10,529	£10,887	£11,500	£12,128	£55,221
Profit After Tax	£8,245	£8,528	£8,818	£9,315	£9,823	£44,729
Change In Property Value	£4	£8,400	£14,994	£19,953	£13,901	£57,252
Net Return	£8,249	£16,928	£23,813	£29,268	£23,724	£101,981
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	6%	12%	18%	22%	18%	75%