	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,060	£42,691	£43,331	£44,415	£45,525	£218,022
Total Expenses	£33,503	£33,578	£33,653	£33,771	£33,893	£168,398
Profit Before Tax	£8,557	£9,113	£9,679	£10,643	£11,632	£49,624
Profit After Tax	£6,931	£7,381	£7,840	£8,621	£9,422	£40,195
Change In Property Value	£9	£17,900	£31,952	£42,519	£29,621	£122,001
Net Return	£6,940	£25,281	£39,792	£51,140	£39,043	£162,197
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	8%	13%	17%	13%	54%