	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,184	£26,577	£27,241	£27,922	£28,760	£136,684
Total Expenses	£21,480	£21,566	£21,675	£21,787	£21,913	£108,421
Profit Before Tax	£4,704	£5,011	£5,566	£6,135	£6,847	£28,263
Profit After Tax	£3,810	£4,059	£4,509	£4,970	£5,546	£22,893
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£3,814	£4,063	£13,009	£20,142	£25,736	£66,765
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	15%	19%	49%