	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,456	£27,868	£28,565	£29,279	£30,157	£143,324
Total Expenses	£21,099	£21,152	£21,232	£21,315	£21,413	£106,212
Profit Before Tax	£6,357	£6,716	£7,332	£7,964	£8,744	£37,112
Profit After Tax	£5,149	£5,440	£5,939	£6,451	£7,082	£30,061
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£5,153	£5,444	£14,939	£22,516	£28,461	£76,514
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%