	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,116	£25,493	£25,875	£26,522	£27,185	£130,191
Total Expenses	£19,473	£19,561	£19,640	£19,746	£19,855	£98,275
Profit Before Tax	£5,643	£5,932	£6,235	£6,776	£7,330	£31,916
Profit After Tax	£4,571	£4,805	£5,051	£5,488	£5,937	£25,852
Change In Property Value	£5	£9,300	£16,601	£22,091	£15,390	£63,386
Net Return	£4,576	£14,105	£21,651	£27,579	£21,327	£89,238
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	59%