	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£43,344	£43,994	£44,654	£45,770	£46,915	£224,677
Total Expenses	£36,527	£36,604	£36,681	£36,803	£36,928	£183,542
Profit Before Tax	£6,817	£7,390	£7,974	£8,968	£9,987	£41,135
Profit After Tax	£5,522	£5,986	£6,459	£7,264	£8,089	£33,320
Change In Property Value	£10	£19,700	£35,165	£46,794	£32,600	£134,269
Net Return	£5,532	£25,686	£41,623	£54,058	£40,690	£167,589
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	12%	16%	12%	50%