	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,476	£28,903	£29,626	£30,366	£31,277	£148,649
Total Expenses	£20,209	£20,264	£20,347	£20,432	£20,533	£101,785
Profit Before Tax	£8,267	£8,639	£9,279	£9,935	£10,744	£46,864
Profit After Tax	£6,696	£6,998	£7,516	£8,047	£8,703	£37,959
Change In Property Value	£4,250	£4,293	£13,006	£17,862	£20,898	£60,309
Net Return	£10,946	£11,290	£20,522	£25,909	£29,601	£98,269
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	8%	8%	15%	19%	22%	72%