	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,904	£30,353	£30,808	£31,578	£32,367	£155,010
Total Expenses	£19,791	£19,886	£19,972	£20,091	£20,213	£99,953
Profit Before Tax	£10,113	£10,467	£10,836	£11,487	£12,155	£55,057
Profit After Tax	£8,192	£8,478	£8,777	£9,304	£9,845	£44,596
Change In Property Value	£5	£9,200	£16,422	£21,853	£15,224	£62,704
Net Return	£8,196	£17,678	£25,199	£31,158	£25,070	£107,301
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	5%	12%	17%	21%	17%	72%