	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,960	£25,334	£25,714	£26,357	£27,016	£129,382
Total Expenses	£15,544	£15,594	£15,642	£15,717	£15,794	£78,292
Profit Before Tax	£9,416	£9,740	£10,072	£10,640	£11,222	£51,090
Profit After Tax	£7,627	£7,890	£8,158	£8,618	£9,090	£41,383
Change In Property Value	£4	£7,800	£13,923	£18,528	£12,908	£53,162
Net Return	£7,631	£15,690	£22,081	£27,146	£21,998	£94,546
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	6%	13%	18%	22%	18%	76%