	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,228	£27,636	£28,051	£28,752	£29,471	£141,139
Total Expenses	£20,649	£20,740	£20,823	£20,935	£21,049	£104,196
Profit Before Tax	£6,579	£6,896	£7,228	£7,818	£8,422	£36,942
Profit After Tax	£5,329	£5,586	£5,855	£6,332	£6,822	£29,923
Change In Property Value	£5	£9,900	£17,672	£23,516	£16,383	£67,475
Net Return	£5,334	£15,486	£23,527	£29,848	£23,204	£97,399
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	10%	15%	18%	14%	60%