	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,084	£30,535	£31,299	£32,081	£33,044	£157,043
Total Expenses	£22,156	£22,212	£22,299	£22,389	£22,495	£111,551
Profit Before Tax	£7,928	£8,323	£8,999	£9,693	£10,548	£45,491
Profit After Tax	£6,422	£6,742	£7,289	£7,851	£8,544	£36,848
Change In Property Value	£5	£5	£9,400	£16,779	£22,329	£48,517
Net Return	£6,427	£6,746	£16,690	£24,630	£30,872	£85,365
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	56%