	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,200	£25,578	£26,217	£26,873	£27,679	£131,547
Total Expenses	£19,795	£19,879	£19,986	£20,095	£20,218	£99,972
Profit Before Tax	£5,405	£5,699	£6,232	£6,778	£7,461	£31,575
Profit After Tax	£4,378	£4,616	£5,048	£5,490	£6,043	£25,576
Change In Property Value	£3,850	£3,889	£11,782	£16,181	£18,932	£54,633
Net Return	£8,228	£8,505	£16,830	£21,671	£24,975	£80,209
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	7%	7%	14%	18%	20%	65%