	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,772	£33,264	£33,763	£34,607	£35,472	£169,876
Total Expenses	£26,030	£26,129	£26,220	£26,346	£26,476	£131,201
Profit Before Tax	£6,742	£7,134	£7,542	£8,260	£8,996	£38,675
Profit After Tax	£5,461	£5,779	£6,109	£6,691	£7,287	£31,327
Change In Property Value	£6	£12,900	£23,027	£30,642	£21,347	£87,923
Net Return	£5,467	£18,679	£29,136	£37,333	£28,634	£119,249
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	14%	17%	13%	56%