	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,624	£28,038	£28,739	£29,458	£30,342	£144,201
Total Expenses	£21,624	£21,712	£21,825	£21,940	£22,072	£109,173
Profit Before Tax	£6,000	£6,327	£6,915	£7,517	£8,270	£35,028
Profit After Tax	£4,860	£5,125	£5,601	£6,089	£6,699	£28,373
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£4,864	£5,129	£14,101	£21,262	£26,889	£72,245
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	20%	53%