	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,180	£27,588	£28,002	£28,702	£29,419	£140,890
Total Expenses	£21,932	£22,022	£22,105	£22,217	£22,331	£110,606
Profit Before Tax	£5,248	£5,565	£5,897	£6,485	£7,088	£30,283
Profit After Tax	£4,251	£4,508	£4,776	£5,253	£5,741	£24,530
Change In Property Value	£5	£10,700	£19,100	£25,416	£17,707	£72,928
Net Return	£4,257	£15,208	£23,876	£30,669	£23,448	£97,458
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	55%