	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,700	£30,145	£30,899	£31,672	£32,622	£155,038
Total Expenses	£22,824	£22,914	£23,033	£23,154	£23,291	£115,216
Profit Before Tax	£6,876	£7,231	£7,867	£8,518	£9,330	£39,822
Profit After Tax	£5,570	£5,857	£6,372	£6,899	£7,558	£32,256
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£5,574	£5,862	£15,372	£22,965	£28,936	£78,709
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	20%	54%