	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,512	£28,940	£29,663	£30,405	£31,317	£148,837
Total Expenses	£21,991	£22,080	£22,195	£22,313	£22,447	£111,025
Profit Before Tax	£6,521	£6,860	£7,468	£8,092	£8,870	£37,812
Profit After Tax	£5,282	£5,557	£6,049	£6,554	£7,185	£30,627
Change In Property Value	£4	£4	£8,640	£15,423	£20,523	£44,595
Net Return	£5,286	£5,561	£14,689	£21,977	£27,708	£75,222
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	20%	54%