	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,072	£36,613	£37,162	£38,091	£39,044	£186,982
Total Expenses	£28,451	£28,556	£28,651	£28,786	£28,924	£143,369
Profit Before Tax	£7,621	£8,058	£8,511	£9,305	£10,120	£43,614
Profit After Tax	£6,173	£6,527	£6,894	£7,537	£8,197	£35,327
Change In Property Value	£7	£14,200	£25,347	£33,730	£23,499	£96,783
Net Return	£6,180	£20,727	£32,241	£41,267	£31,695	£132,110
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	14%	17%	13%	56%