	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,432	£30,888	£31,352	£32,136	£32,939	£157,747
Total Expenses	£24,316	£24,412	£24,499	£24,619	£24,742	£122,588
Profit Before Tax	£6,116	£6,477	£6,853	£7,516	£8,197	£35,159
Profit After Tax	£4,954	£5,246	£5,551	£6,088	£6,639	£28,479
Change In Property Value	£6	£11,980	£21,385	£28,457	£19,825	£81,652
Net Return	£4,960	£17,226	£26,935	£34,545	£26,464	£110,131
Return From Rental Income (%)	3%	3%	3%	3%	3%	14%
Total Net Return (%)	3%	9%	14%	17%	13%	56%