	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,980	£29,415	£30,150	£30,904	£31,831	£151,280
Total Expenses	£22,244	£22,299	£22,383	£22,469	£22,573	£111,967
Profit Before Tax	£6,736	£7,116	£7,767	£8,435	£9,258	£39,313
Profit After Tax	£5,456	£5,764	£6,291	£6,832	£7,499	£31,843
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£5,461	£5,769	£15,792	£23,790	£30,065	£80,877
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%