	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,100	£35,626	£36,517	£37,430	£38,553	£183,227
Total Expenses	£26,935	£27,033	£27,165	£27,300	£27,455	£135,888
Profit Before Tax	£8,166	£8,593	£9,352	£10,130	£11,098	£47,338
Profit After Tax	£6,614	£6,961	£7,575	£8,205	£8,989	£38,344
Change In Property Value	£5	£5	£10,800	£19,278	£25,654	£55,743
Net Return	£6,619	£6,966	£18,375	£27,483	£34,643	£94,087
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	20%	53%