	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,424	£35,955	£36,854	£37,776	£38,909	£184,918
Total Expenses	£27,165	£27,264	£27,397	£27,533	£27,689	£137,049
Profit Before Tax	£8,259	£8,691	£9,457	£10,242	£11,220	£47,869
Profit After Tax	£6,690	£7,040	£7,660	£8,296	£9,088	£38,774
Change In Property Value	£5	£5	£10,900	£19,457	£25,892	£56,260
Net Return	£6,695	£7,045	£18,560	£27,753	£34,979	£95,033
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	20%	53%