	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,560	£25,943	£26,592	£27,257	£28,074	£133,427
Total Expenses	£21,021	£21,105	£21,213	£21,324	£21,448	£106,112
Profit Before Tax	£4,539	£4,838	£5,379	£5,933	£6,626	£27,315
Profit After Tax	£3,676	£3,919	£4,357	£4,806	£5,367	£22,125
Change In Property Value	£4	£4	£8,300	£14,816	£19,716	£42,840
Net Return	£3,681	£3,923	£12,657	£19,622	£25,083	£64,965
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	15%	19%	49%