	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,640	£33,130	£33,958	£34,807	£35,851	£170,385
Total Expenses	£24,990	£25,051	£25,144	£25,240	£25,355	£125,780
Profit Before Tax	£7,650	£8,079	£8,814	£9,567	£10,496	£44,605
Profit After Tax	£6,196	£6,544	£7,139	£7,749	£8,502	£36,130
Change In Property Value	£5	£5	£10,700	£19,100	£25,416	£55,227
Net Return	£6,202	£6,549	£17,839	£26,849	£33,918	£91,358
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%