	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,056	£28,477	£28,904	£29,627	£30,367	£145,431
Total Expenses	£21,215	£21,307	£21,391	£21,505	£21,621	£107,039
Profit Before Tax	£6,841	£7,170	£7,513	£8,122	£8,746	£38,392
Profit After Tax	£5,541	£5,808	£6,086	£6,579	£7,084	£31,098
Change In Property Value	£5	£10,200	£18,207	£24,229	£16,879	£69,520
Net Return	£5,546	£16,008	£24,293	£30,807	£23,963	£100,618
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	10%	15%	18%	14%	60%