	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,772	£36,309	£36,853	£37,775	£38,719	£185,427
Total Expenses	£31,156	£31,260	£31,355	£31,489	£31,626	£156,888
Profit Before Tax	£4,616	£5,049	£5,498	£6,285	£7,092	£28,540
Profit After Tax	£3,739	£4,089	£4,453	£5,091	£5,745	£23,117
Change In Property Value	£8	£15,900	£28,382	£37,768	£26,312	£108,370
Net Return	£3,747	£19,990	£32,835	£42,859	£32,057	£131,487
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	7%	12%	16%	12%	49%