	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,972	£25,347	£25,727	£26,370	£27,029	£129,445
Total Expenses	£19,378	£19,466	£19,545	£19,651	£19,759	£97,798
Profit Before Tax	£5,594	£5,881	£6,182	£6,719	£7,270	£31,646
Profit After Tax	£4,531	£4,764	£5,008	£5,443	£5,889	£25,633
Change In Property Value	£5	£9,250	£16,511	£21,972	£15,307	£63,045
Net Return	£4,536	£14,014	£21,519	£27,415	£21,196	£88,679
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	59%