	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,272	£28,696	£29,127	£29,855	£30,601	£146,550
Total Expenses	£18,823	£18,916	£19,000	£19,114	£19,232	£95,085
Profit Before Tax	£9,449	£9,780	£10,127	£10,740	£11,369	£51,465
Profit After Tax	£7,653	£7,922	£8,203	£8,700	£9,209	£41,687
Change In Property Value	£4	£8,700	£15,530	£20,666	£14,397	£59,297
Net Return	£7,658	£16,622	£23,732	£29,365	£23,606	£100,984
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	5%	12%	17%	21%	17%	72%