	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£43,200	£43,848	£44,506	£45,618	£46,759	£223,931
Total Expenses	£35,278	£35,392	£35,499	£35,652	£35,809	£177,630
Profit Before Tax	£7,923	£8,456	£9,007	£9,966	£10,950	£46,301
Profit After Tax	£6,417	£6,849	£7,295	£8,073	£8,869	£37,504
Change In Property Value	£9	£18,000	£32,130	£42,756	£29,787	£122,683
Net Return	£6,426	£24,849	£39,426	£50,829	£38,656	£160,186
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%