	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,676	£27,076	£27,482	£28,169	£28,874	£138,277
Total Expenses	£21,559	£21,649	£21,731	£21,842	£21,955	£108,736
Profit Before Tax	£5,117	£5,427	£5,751	£6,328	£6,919	£29,541
Profit After Tax	£4,144	£4,396	£4,658	£5,125	£5,604	£23,928
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£4,150	£14,896	£23,401	£30,067	£22,980	£95,493
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	55%