	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,992	£26,382	£26,778	£27,447	£28,133	£134,732
Total Expenses	£20,685	£20,774	£20,855	£20,963	£21,075	£104,352
Profit Before Tax	£5,307	£5,608	£5,923	£6,484	£7,059	£30,380
Profit After Tax	£4,299	£4,542	£4,798	£5,252	£5,717	£24,608
Change In Property Value	£5	£9,999	£17,848	£23,751	£16,547	£68,150
Net Return	£4,304	£14,541	£22,646	£29,003	£22,264	£92,758
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	57%