	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,508	£36,041	£36,942	£37,865	£39,001	£185,357
Total Expenses	£26,579	£26,678	£26,811	£26,947	£27,103	£134,118
Profit Before Tax	£8,929	£9,363	£10,131	£10,918	£11,898	£51,239
Profit After Tax	£7,233	£7,584	£8,206	£8,844	£9,637	£41,503
Change In Property Value	£5	£5	£10,600	£18,921	£25,179	£54,711
Net Return	£7,238	£7,589	£18,806	£27,765	£34,816	£96,215
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%