	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,020	£31,485	£31,958	£32,757	£33,575	£160,795
Total Expenses	£24,838	£24,897	£24,954	£25,044	£25,137	£124,869
Profit Before Tax	£6,183	£6,589	£7,004	£7,712	£8,439	£35,926
Profit After Tax	£5,008	£5,337	£5,673	£6,247	£6,835	£29,100
Change In Property Value	£7	£13,200	£23,562	£31,355	£21,844	£89,967
Net Return	£5,014	£18,537	£29,235	£37,601	£28,679	£119,067
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	8%	13%	17%	13%	54%