	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	£22,665	£22,759	£22,845	£22,964	£23,085	£114,318
Profit Before Tax	£7,035	£7,386	£7,752	£8,399	£9,062	£39,635
Profit After Tax	£5,699	£5,983	£6,279	£6,803	£7,340	£32,104
Change In Property Value	£5	£10,999	£19,633	£26,126	£18,201	£74,966
Net Return	£5,704	£16,982	£25,913	£32,930	£25,542	£107,070
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	9%	14%	18%	14%	59%