	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,288	£36,832	£37,385	£38,319	£39,277	£188,102
Total Expenses	£28,453	£28,520	£28,586	£28,689	£28,796	£143,044
Profit Before Tax	£7,835	£8,312	£8,799	£9,630	£10,481	£45,058
Profit After Tax	£6,346	£6,733	£7,127	£7,800	£8,490	£36,497
Change In Property Value	£8	£15,120	£26,989	£35,915	£25,021	£103,053
Net Return	£6,354	£21,853	£34,117	£43,716	£33,511	£139,550
Return From Rental Income (%)	3%	3%	3%	3%	3%	14%
Total Net Return (%)	3%	9%	13%	17%	13%	55%