	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,496	£32,983	£33,808	£34,653	£35,693	£169,634
Total Expenses	£24,492	£24,587	£24,712	£24,841	£24,987	£123,618
Profit Before Tax	£8,004	£8,397	£9,096	£9,813	£10,706	£46,015
Profit After Tax	£6,483	£6,801	£7,368	£7,948	£8,672	£37,272
Change In Property Value	£5	£5	£9,700	£17,315	£23,041	£50,066
Net Return	£6,488	£6,806	£17,068	£25,263	£31,713	£87,338
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%