	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,888	£31,351	£31,822	£32,617	£33,433	£160,111
Total Expenses	£24,651	£24,748	£24,836	£24,957	£25,081	£124,272
Profit Before Tax	£6,237	£6,604	£6,986	£7,660	£8,351	£35,838
Profit After Tax	£5,052	£5,349	£5,659	£6,205	£6,765	£29,029
Change In Property Value	£6	£12,160	£21,706	£28,884	£20,123	£82,879
Net Return	£5,058	£17,509	£27,365	£35,089	£26,887	£111,908
Return From Rental Income (%)	3%	3%	3%	3%	3%	14%
Total Net Return (%)	3%	9%	14%	17%	13%	56%