	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,392	£25,773	£26,159	£26,813	£27,484	£131,622
Total Expenses	£20,625	£20,713	£20,793	£20,900	£21,010	£104,041
Profit Before Tax	£4,767	£5,060	£5,367	£5,913	£6,474	£27,581
Profit After Tax	£3,861	£4,098	£4,347	£4,790	£5,244	£22,340
Change In Property Value	£5	£9,999	£17,848	£23,751	£16,547	£68,150
Net Return	£3,866	£14,097	£22,195	£28,541	£21,791	£90,491
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	55%