	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,904	£33,398	£34,232	£35,088	£36,141	£171,763
Total Expenses	£22,437	£22,498	£22,593	£22,689	£22,805	£113,022
Profit Before Tax	£10,467	£10,899	£11,640	£12,399	£13,336	£58,741
Profit After Tax	£8,478	£8,828	£9,428	£10,043	£10,802	£47,580
Change In Property Value	£5	£5	£9,400	£16,779	£22,328	£48,517
Net Return	£8,483	£8,833	£18,828	£26,823	£33,130	£96,097
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	6%	6%	12%	18%	22%	63%