	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,056	£31,522	£31,995	£32,795	£33,614	£160,981
Total Expenses	£22,106	£22,165	£22,223	£22,313	£22,406	£111,214
Profit Before Tax	£8,950	£9,357	£9,772	£10,481	£11,208	£49,768
Profit After Tax	£7,249	£7,579	£7,915	£8,490	£9,079	£40,312
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£7,255	£19,079	£28,443	£35,806	£28,109	£118,693
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	19%	15%	63%