	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,684	£28,099	£28,521	£29,234	£29,965	£143,502
Total Expenses	£22,304	£22,395	£22,478	£22,592	£22,707	£112,476
Profit Before Tax	£5,380	£5,704	£6,042	£6,642	£7,257	£31,026
Profit After Tax	£4,358	£4,620	£4,894	£5,380	£5,878	£25,131
Change In Property Value	£5	£10,900	£19,457	£25,891	£18,038	£74,291
Net Return	£4,363	£15,520	£24,351	£31,271	£23,916	£99,422
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	55%