	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,100	£26,492	£27,154	£27,833	£28,668	£136,246
Total Expenses	£20,369	£20,419	£20,496	£20,575	£20,669	£102,528
Profit Before Tax	£5,731	£6,072	£6,658	£7,258	£7,998	£33,717
Profit After Tax	£4,642	£4,919	£5,393	£5,879	£6,479	£27,311
Change In Property Value	£4	£4	£8,700	£15,530	£20,666	£44,904
Net Return	£4,647	£4,923	£14,093	£21,408	£27,144	£72,215
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%