	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,508	£36,041	£36,581	£37,496	£38,433	£184,059
Total Expenses	£28,041	£28,144	£28,239	£28,373	£28,509	£141,307
Profit Before Tax	£7,467	£7,896	£8,342	£9,123	£9,924	£42,752
Profit After Tax	£6,048	£6,396	£6,757	£7,390	£8,038	£34,629
Change In Property Value	£7	£13,980	£24,955	£33,207	£23,134	£95,284
Net Return	£6,055	£20,376	£31,711	£40,597	£31,173	£129,913
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	14%	17%	13%	56%