	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,272	£28,696	£29,413	£30,149	£31,053	£147,584
Total Expenses	£22,086	£22,174	£22,289	£22,406	£22,539	£111,495
Profit Before Tax	£6,186	£6,522	£7,125	£7,742	£8,514	£36,089
Profit After Tax	£5,011	£5,283	£5,771	£6,271	£6,896	£29,232
Change In Property Value	£4	£4	£8,700	£15,530	£20,666	£44,904
Net Return	£5,015	£5,287	£14,471	£21,801	£27,562	£74,136
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	20%	53%