	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,160	£26,552	£26,951	£27,624	£28,315	£135,603
Total Expenses	£21,186	£21,275	£21,356	£21,465	£21,577	£106,860
Profit Before Tax	£4,974	£5,277	£5,594	£6,159	£6,738	£28,742
Profit After Tax	£4,029	£4,274	£4,532	£4,989	£5,458	£23,281
Change In Property Value	£5	£10,300	£18,386	£24,466	£17,045	£70,202
Net Return	£4,034	£14,575	£22,917	£29,455	£22,502	£93,483
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	55%