	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,096	£39,682	£40,675	£41,691	£42,942	£204,086
Total Expenses	£27,223	£27,293	£27,403	£27,515	£27,651	£137,085
Profit Before Tax	£11,873	£12,390	£13,272	£14,176	£15,291	£67,001
Profit After Tax	£9,617	£10,036	£10,750	£11,482	£12,386	£54,271
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£9,623	£10,041	£22,250	£32,010	£39,702	£113,627
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	5%	5%	12%	17%	21%	60%