	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,740	£26,126	£26,518	£27,181	£27,860	£133,426
Total Expenses	£21,896	£21,947	£21,997	£22,074	£22,152	£110,067
Profit Before Tax	£3,844	£4,179	£4,521	£5,107	£5,708	£23,359
Profit After Tax	£3,113	£3,385	£3,662	£4,137	£4,624	£18,921
Change In Property Value	£6	£11,700	£20,885	£27,792	£19,361	£79,744
Net Return	£3,119	£15,085	£24,547	£31,928	£23,985	£98,664
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	12%	51%