	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,344	£37,904	£38,473	£39,435	£40,420	£193,576
Total Expenses	£29,383	£29,489	£29,587	£29,725	£29,866	£148,050
Profit Before Tax	£7,961	£8,415	£8,886	£9,710	£10,554	£45,526
Profit After Tax	£6,448	£6,816	£7,198	£7,865	£8,549	£36,876
Change In Property Value	£7	£14,700	£26,240	£34,918	£24,326	£100,191
Net Return	£6,456	£21,516	£33,437	£42,782	£32,875	£137,067
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	14%	17%	13%	56%