	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£38,424	£39,000	£39,975	£40,975	£42,204	£200,578
Total Expenses	£28,259	£28,362	£28,503	£28,647	£28,812	£142,583
Profit Before Tax	£10,165	£10,638	£11,472	£12,328	£13,392	£57,995
Profit After Tax	£8,234	£8,617	£9,293	£9,986	£10,847	£46,976
Change In Property Value	£6	£6	£11,300	£20,171	£26,842	£58,324
Net Return	£8,239	£8,622	£20,593	£30,157	£37,689	£105,300
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	16%	20%	57%