	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,840	£28,258	£28,964	£29,688	£30,579	£145,329
Total Expenses	£20,543	£20,596	£20,677	£20,761	£20,860	£103,437
Profit Before Tax	£7,297	£7,662	£8,287	£8,927	£9,718	£41,892
Profit After Tax	£5,911	£6,206	£6,712	£7,231	£7,872	£33,932
Change In Property Value	£4	£4	£8,700	£15,530	£20,666	£44,904
Net Return	£5,915	£6,210	£15,412	£22,761	£28,538	£78,837
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	56%