	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,152	£25,529	£25,912	£26,560	£27,224	£130,378
Total Expenses	£20,442	£20,530	£20,609	£20,715	£20,825	£103,120
Profit Before Tax	£4,710	£5,000	£5,303	£5,845	£6,400	£27,257
Profit After Tax	£3,815	£4,050	£4,296	£4,734	£5,184	£22,078
Change In Property Value	£5	£9,900	£17,672	£23,516	£16,383	£67,475
Net Return	£3,820	£13,950	£21,967	£28,250	£21,566	£89,554
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	55%