	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,204	£27,612	£28,302	£29,010	£29,880	£142,009
Total Expenses	£20,082	£20,134	£20,214	£20,296	£20,394	£101,120
Profit Before Tax	£7,122	£7,478	£8,088	£8,714	£9,487	£40,889
Profit After Tax	£5,769	£6,057	£6,551	£7,058	£7,684	£33,120
Change In Property Value	£4	£4	£8,500	£15,173	£20,190	£43,872
Net Return	£5,773	£6,061	£15,052	£22,231	£27,875	£76,991
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	56%