	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,804	£31,266	£32,048	£32,849	£33,834	£160,801
Total Expenses	£23,418	£23,476	£23,565	£23,656	£23,765	£117,878
Profit Before Tax	£7,386	£7,790	£8,483	£9,193	£10,070	£42,923
Profit After Tax	£5,983	£6,310	£6,871	£7,447	£8,156	£34,767
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£5,988	£6,315	£16,872	£25,297	£31,910	£86,382
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	20%	53%