	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,420	£36,966	£37,521	£38,459	£39,420	£188,786
Total Expenses	£29,078	£29,145	£29,210	£29,315	£29,422	£146,169
Profit Before Tax	£7,342	£7,822	£8,310	£9,144	£9,999	£42,617
Profit After Tax	£5,947	£6,335	£6,731	£7,407	£8,099	£34,520
Change In Property Value	£8	£15,500	£27,668	£36,818	£25,650	£105,643
Net Return	£5,955	£21,836	£34,399	£44,225	£33,749	£140,163
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	8%	13%	17%	13%	54%