	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,148	£29,585	£30,029	£30,780	£31,549	£151,091
Total Expenses	£21,968	£22,061	£22,147	£22,264	£22,383	£110,822
Profit Before Tax	£7,180	£7,524	£7,882	£8,516	£9,166	£40,269
Profit After Tax	£5,816	£6,094	£6,385	£6,898	£7,425	£32,618
Change In Property Value	£5	£10,600	£18,921	£25,179	£17,541	£72,246
Net Return	£5,821	£16,695	£25,306	£32,077	£24,966	£104,864
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	3%	10%	15%	18%	14%	60%