	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,340	£32,825	£33,646	£34,487	£35,521	£168,819
Total Expenses	£24,563	£24,623	£24,716	£24,811	£24,925	£123,640
Profit Before Tax	£7,777	£8,202	£8,930	£9,676	£10,596	£45,180
Profit After Tax	£6,299	£6,643	£7,233	£7,837	£8,583	£36,595
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£6,304	£6,649	£17,733	£26,580	£33,524	£90,790
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	53%