	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,824	£32,301	£33,109	£33,937	£34,955	£166,126
Total Expenses	£23,750	£23,844	£23,968	£24,094	£24,239	£119,895
Profit Before Tax	£8,074	£8,457	£9,141	£9,842	£10,716	£46,230
Profit After Tax	£6,540	£6,850	£7,404	£7,972	£8,680	£37,447
Change In Property Value	£5	£5	£9,360	£16,708	£22,233	£48,311
Net Return	£6,544	£6,855	£16,765	£24,680	£30,913	£85,757
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	16%	20%	56%