	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,492	£30,949	£31,723	£32,516	£33,492	£159,172
Total Expenses	£24,688	£24,780	£24,900	£25,024	£25,164	£124,556
Profit Before Tax	£5,804	£6,169	£6,823	£7,493	£8,328	£34,616
Profit After Tax	£4,701	£4,997	£5,526	£6,069	£6,746	£28,039
Change In Property Value	£5	£5	£9,900	£17,672	£23,516	£51,098
Net Return	£4,706	£5,002	£15,427	£23,741	£30,262	£79,137
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	49%