	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,096	£39,682	£40,675	£41,691	£42,942	£204,086
Total Expenses	£28,723	£28,827	£28,970	£29,115	£29,283	£144,918
Profit Before Tax	£10,373	£10,855	£11,705	£12,576	£13,659	£59,169
Profit After Tax	£8,402	£8,793	£9,481	£10,187	£11,064	£47,927
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£8,408	£8,798	£20,981	£30,715	£38,381	£107,283
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	16%	20%	57%