	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,480	£30,937	£31,401	£32,186	£32,991	£157,996
Total Expenses	£24,353	£24,449	£24,536	£24,656	£24,780	£122,774
Profit Before Tax	£6,127	£6,488	£6,865	£7,530	£8,211	£35,222
Profit After Tax	£4,963	£5,256	£5,561	£6,099	£6,651	£28,530
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£4,969	£17,256	£26,981	£34,603	£26,509	£110,318
Return From Rental Income (%)	3%	3%	3%	3%	3%	14%
Total Net Return (%)	3%	9%	14%	17%	13%	56%