	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,252	£30,706	£31,166	£31,946	£32,744	£156,814
Total Expenses	£21,220	£21,278	£21,334	£21,422	£21,513	£106,767
Profit Before Tax	£9,032	£9,428	£9,832	£10,523	£11,231	£50,047
Profit After Tax	£7,316	£7,637	£7,964	£8,524	£9,097	£40,538
Change In Property Value	£5	£10,999	£19,633	£26,126	£18,201	£74,966
Net Return	£7,322	£18,636	£27,598	£34,650	£27,299	£115,504
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	64%