	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,244	£26,638	£27,037	£27,713	£28,406	£136,038
Total Expenses	£16,316	£16,368	£16,418	£16,496	£16,576	£82,175
Profit Before Tax	£9,928	£10,270	£10,619	£11,217	£11,830	£53,863
Profit After Tax	£8,042	£8,318	£8,601	£9,086	£9,582	£43,629
Change In Property Value	£4	£8,200	£14,637	£19,478	£13,570	£55,889
Net Return	£8,046	£16,518	£23,239	£28,564	£23,152	£99,518
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	6%	13%	18%	22%	18%	75%