	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,928	£27,332	£27,742	£28,435	£29,146	£139,584
Total Expenses	£21,746	£21,836	£21,918	£22,029	£22,143	£109,671
Profit Before Tax	£5,182	£5,496	£5,824	£6,406	£7,003	£29,912
Profit After Tax	£4,198	£4,452	£4,717	£5,189	£5,673	£24,229
Change In Property Value	£5	£10,600	£18,921	£25,179	£17,541	£72,246
Net Return	£4,203	£15,052	£23,639	£30,368	£23,214	£96,475
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	55%