	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,700	£30,145	£30,598	£31,363	£32,147	£153,953
Total Expenses	£22,666	£22,761	£22,847	£22,965	£23,086	£114,326
Profit Before Tax	£7,034	£7,385	£7,751	£8,397	£9,060	£39,627
Profit After Tax	£5,697	£5,982	£6,278	£6,802	£7,339	£32,098
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£5,703	£16,982	£25,913	£32,931	£25,542	£107,070
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	9%	14%	18%	14%	59%