	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,620	£32,094	£32,897	£33,719	£34,731	£165,061
Total Expenses	£22,111	£22,170	£22,261	£22,354	£22,466	£111,361
Profit Before Tax	£9,509	£9,924	£10,636	£11,365	£12,265	£53,699
Profit After Tax	£7,702	£8,039	£8,615	£9,206	£9,935	£43,497
Change In Property Value	£5	£5	£9,300	£16,601	£22,091	£48,001
Net Return	£7,707	£8,043	£17,915	£25,807	£32,025	£91,498
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	5%	5%	12%	17%	21%	60%