	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,400	£29,841	£30,587	£31,352	£32,292	£153,472
Total Expenses	£22,199	£22,289	£22,406	£22,527	£22,663	£112,084
Profit Before Tax	£7,201	£7,552	£8,181	£8,825	£9,629	£41,388
Profit After Tax	£5,833	£6,117	£6,626	£7,148	£7,799	£33,525
Change In Property Value	£4	£4	£8,700	£15,530	£20,666	£44,904
Net Return	£5,837	£6,122	£15,327	£22,678	£28,465	£78,429
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	56%