	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,836	£35,359	£35,889	£36,786	£37,706	£180,575
Total Expenses	£27,041	£27,143	£27,237	£27,369	£27,503	£136,293
Profit Before Tax	£7,795	£8,215	£8,652	£9,417	£10,202	£44,282
Profit After Tax	£6,314	£6,655	£7,008	£7,628	£8,264	£35,869
Change In Property Value	£7	£13,400	£23,919	£31,830	£22,175	£91,330
Net Return	£6,321	£20,055	£30,927	£39,458	£30,439	£127,199
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	18%	14%	57%