	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,600	£40,194	£40,797	£41,817	£42,862	£205,270
Total Expenses	£33,418	£33,489	£33,560	£33,672	£33,788	£167,927
Profit Before Tax	£6,183	£6,705	£7,237	£8,144	£9,075	£37,343
Profit After Tax	£5,008	£5,431	£5,862	£6,597	£7,350	£30,248
Change In Property Value	£9	£18,000	£32,130	£42,756	£29,787	£122,683
Net Return	£5,017	£23,431	£37,992	£49,353	£37,137	£152,931
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	16%	12%	50%