	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,872	£29,305	£29,745	£30,488	£31,250	£149,660
Total Expenses	£20,279	£20,335	£20,389	£20,474	£20,561	£102,038
Profit Before Tax	£8,593	£8,970	£9,356	£10,014	£10,690	£47,623
Profit After Tax	£6,960	£7,266	£7,578	£8,112	£8,659	£38,574
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£6,966	£17,766	£26,321	£33,053	£26,034	£110,139
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	64%