	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,080	£25,456	£25,838	£26,484	£27,146	£130,004
Total Expenses	£21,348	£21,398	£21,446	£21,521	£21,598	£107,312
Profit Before Tax	£3,732	£4,058	£4,392	£4,963	£5,548	£22,693
Profit After Tax	£3,023	£3,287	£3,557	£4,020	£4,494	£18,381
Change In Property Value	£6	£11,400	£20,349	£27,079	£18,865	£77,699
Net Return	£3,029	£14,687	£23,907	£31,099	£23,359	£96,080
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	12%	51%