	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,436	£32,923	£33,416	£34,252	£35,108	£168,135
Total Expenses	£25,944	£26,006	£26,065	£26,159	£26,255	£130,430
Profit Before Tax	£6,492	£6,917	£7,351	£8,093	£8,853	£37,705
Profit After Tax	£5,258	£5,603	£5,955	£6,555	£7,171	£30,541
Change In Property Value	£7	£13,800	£24,633	£32,780	£22,837	£94,057
Net Return	£5,265	£19,403	£30,588	£39,335	£30,007	£124,598
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	8%	13%	17%	13%	54%