	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,496	£26,893	£27,297	£27,979	£28,679	£137,344
Total Expenses	£19,237	£19,289	£19,340	£19,419	£19,499	£96,784
Profit Before Tax	£7,259	£7,604	£7,957	£8,561	£9,179	£40,560
Profit After Tax	£5,880	£6,159	£6,445	£6,934	£7,435	£32,854
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£5,885	£16,159	£24,295	£30,688	£23,984	£101,011
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	62%