	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,892	£30,340	£31,099	£31,876	£32,833	£156,040
Total Expenses	£22,930	£22,986	£23,073	£23,162	£23,268	£115,419
Profit Before Tax	£6,962	£7,354	£8,026	£8,715	£9,565	£40,622
Profit After Tax	£5,639	£5,957	£6,501	£7,059	£7,747	£32,904
Change In Property Value	£5	£5	£9,800	£17,493	£23,279	£50,582
Net Return	£5,644	£5,962	£16,301	£24,552	£31,026	£83,486
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%