	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,432	£27,843	£28,540	£29,253	£30,131	£143,199
Total Expenses	£22,022	£22,109	£22,221	£22,337	£22,467	£111,155
Profit Before Tax	£5,410	£5,735	£6,318	£6,916	£7,664	£32,043
Profit After Tax	£4,382	£4,645	£5,118	£5,602	£6,208	£25,955
Change In Property Value	£4	£4	£8,710	£15,548	£20,689	£44,956
Net Return	£4,387	£4,649	£13,828	£21,150	£26,897	£70,911
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	50%