	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,428	£34,944	£35,469	£36,355	£37,264	£178,460
Total Expenses	£30,057	£30,158	£30,252	£30,382	£30,516	£151,365
Profit Before Tax	£4,371	£4,786	£5,217	£5,973	£6,748	£27,096
Profit After Tax	£3,541	£3,877	£4,226	£4,838	£5,466	£21,948
Change In Property Value	£8	£15,300	£27,311	£36,343	£25,319	£104,280
Net Return	£3,548	£19,177	£31,536	£41,181	£30,785	£126,228
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	7%	12%	16%	12%	49%