	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,056	£28,477	£29,189	£29,918	£30,816	£146,456
Total Expenses	£21,667	£21,756	£21,870	£21,987	£22,119	£109,398
Profit Before Tax	£6,389	£6,721	£7,319	£7,932	£8,697	£37,058
Profit After Tax	£5,175	£5,444	£5,928	£6,425	£7,045	£30,017
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£5,179	£5,448	£14,429	£21,598	£27,235	£73,889
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	20%	54%