	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,724	£30,170	£30,622	£31,388	£32,173	£154,077
Total Expenses	£23,795	£23,889	£23,976	£24,094	£24,215	£119,969
Profit Before Tax	£5,929	£6,280	£6,647	£7,294	£7,958	£34,108
Profit After Tax	£4,803	£5,087	£5,384	£5,908	£6,446	£27,628
Change In Property Value	£6	£11,700	£20,885	£27,792	£19,361	£79,744
Net Return	£4,809	£16,787	£26,269	£33,700	£25,807	£107,371
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	56%