	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,232	£26,625	£27,291	£27,973	£28,813	£136,935
Total Expenses	£20,183	£20,234	£20,312	£20,391	£20,485	£101,606
Profit Before Tax	£6,049	£6,391	£6,980	£7,583	£8,327	£35,329
Profit After Tax	£4,899	£5,177	£5,653	£6,142	£6,745	£28,617
Change In Property Value	£4	£4	£8,600	£15,351	£20,428	£44,388
Net Return	£4,904	£5,181	£14,254	£21,493	£27,173	£73,005
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	20%	53%