	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,252	£30,706	£31,166	£31,946	£32,744	£156,814
Total Expenses	£22,720	£22,815	£22,902	£23,022	£23,145	£114,604
Profit Before Tax	£7,532	£7,891	£8,264	£8,924	£9,600	£42,210
Profit After Tax	£6,101	£6,391	£6,694	£7,228	£7,776	£34,190
Change In Property Value	£5	£10,999	£19,633	£26,126	£18,201	£74,966
Net Return	£6,107	£17,390	£26,327	£33,354	£25,977	£109,156
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	3%	10%	15%	18%	14%	60%