	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,976	£30,426	£30,882	£31,654	£32,445	£155,383
Total Expenses	£23,981	£24,076	£24,162	£24,281	£24,403	£120,904
Profit Before Tax	£5,995	£6,350	£6,720	£7,373	£8,042	£34,479
Profit After Tax	£4,856	£5,143	£5,443	£5,972	£6,514	£27,928
Change In Property Value	£6	£11,800	£21,063	£28,029	£19,527	£80,425
Net Return	£4,862	£16,943	£26,506	£34,001	£26,041	£108,354
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	56%