	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,520	£26,918	£27,591	£28,281	£29,129	£138,438
Total Expenses	£18,625	£18,677	£18,755	£18,835	£18,930	£93,821
Profit Before Tax	£7,895	£8,241	£8,836	£9,446	£10,199	£44,617
Profit After Tax	£6,395	£6,675	£7,157	£7,651	£8,261	£36,140
Change In Property Value	£4	£4	£7,800	£13,923	£18,528	£40,259
Net Return	£6,399	£6,679	£14,957	£21,575	£26,789	£76,399
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	5%	5%	12%	17%	21%	61%