	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,152	£31,619	£32,410	£33,220	£34,217	£162,618
Total Expenses	£23,564	£23,657	£23,779	£23,904	£24,046	£118,949
Profit Before Tax	£7,588	£7,962	£8,631	£9,316	£10,171	£43,668
Profit After Tax	£6,146	£6,450	£6,991	£7,546	£8,238	£35,371
Change In Property Value	£5	£5	£9,300	£16,601	£22,091	£48,001
Net Return	£6,151	£6,454	£16,291	£24,147	£30,329	£83,373
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	55%