	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,880	£27,283	£27,965	£28,664	£29,524	£140,317
Total Expenses	£21,352	£21,438	£21,549	£21,663	£21,791	£107,792
Profit Before Tax	£5,529	£5,845	£6,416	£7,002	£7,733	£32,525
Profit After Tax	£4,478	£4,735	£5,197	£5,671	£6,264	£26,345
Change In Property Value	£4	£4	£8,400	£14,994	£19,953	£43,356
Net Return	£4,482	£4,739	£13,597	£20,666	£26,217	£69,701
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%