	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,796	£27,198	£27,878	£28,575	£29,432	£139,879
Total Expenses	£20,550	£20,636	£20,747	£20,860	£20,989	£103,781
Profit Before Tax	£6,246	£6,562	£7,131	£7,715	£8,443	£36,098
Profit After Tax	£5,060	£5,315	£5,776	£6,249	£6,839	£29,239
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£5,064	£5,319	£13,776	£20,529	£25,842	£70,530
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	55%