	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,600	£28,014	£28,714	£29,432	£30,315	£144,076
Total Expenses	£21,511	£21,563	£21,644	£21,727	£21,826	£108,271
Profit Before Tax	£6,090	£6,451	£7,070	£7,705	£8,489	£35,805
Profit After Tax	£4,932	£5,225	£5,727	£6,241	£6,876	£29,002
Change In Property Value	£5	£5	£9,200	£16,422	£21,853	£47,485
Net Return	£4,937	£5,230	£14,927	£22,664	£28,730	£76,487
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%