	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,604	£27,003	£27,678	£28,370	£29,221	£138,876
Total Expenses	£22,006	£22,057	£22,136	£22,216	£22,312	£110,727
Profit Before Tax	£4,598	£4,946	£5,542	£6,154	£6,910	£28,150
Profit After Tax	£3,724	£4,006	£4,489	£4,985	£5,597	£22,801
Change In Property Value	£4,750	£4,798	£14,536	£19,963	£23,357	£67,404
Net Return	£8,474	£8,803	£19,026	£24,948	£28,954	£90,206
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	5%	6%	12%	16%	19%	58%