	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,228	£30,681	£31,142	£31,920	£32,718	£156,689
Total Expenses	£24,167	£24,262	£24,349	£24,469	£24,591	£121,839
Profit Before Tax	£6,061	£6,419	£6,792	£7,451	£8,127	£34,851
Profit After Tax	£4,909	£5,200	£5,502	£6,035	£6,583	£28,229
Change In Property Value	£6	£11,900	£21,242	£28,267	£19,692	£81,107
Net Return	£4,915	£17,100	£26,744	£34,302	£26,275	£109,336
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	56%