	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,564	£27,977	£28,397	£29,107	£29,835	£142,880
Total Expenses	£21,809	£21,900	£21,983	£22,096	£22,212	£110,001
Profit Before Tax	£5,755	£6,077	£6,414	£7,011	£7,623	£32,879
Profit After Tax	£4,661	£4,922	£5,195	£5,679	£6,175	£26,632
Change In Property Value	£5	£10,600	£18,921	£25,179	£17,541	£72,246
Net Return	£4,667	£15,522	£24,116	£30,857	£23,716	£98,879
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	57%