	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,124	£26,516	£26,914	£27,586	£28,276	£135,416
Total Expenses	£19,896	£19,985	£20,065	£20,175	£20,286	£100,407
Profit Before Tax	£6,228	£6,531	£6,848	£7,412	£7,990	£35,009
Profit After Tax	£5,045	£5,290	£5,547	£6,004	£6,472	£28,358
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£5,050	£14,790	£22,505	£28,569	£22,193	£93,107
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	10%	15%	18%	14%	60%