	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,444	£27,856	£28,273	£28,980	£29,705	£142,258
Total Expenses	£22,762	£22,854	£22,936	£23,049	£23,164	£114,765
Profit Before Tax	£4,682	£5,002	£5,337	£5,931	£6,541	£27,493
Profit After Tax	£3,792	£4,052	£4,323	£4,804	£5,298	£22,269
Change In Property Value	£6	£11,200	£19,992	£26,604	£18,534	£76,336
Net Return	£3,798	£15,252	£24,315	£31,408	£23,832	£98,605
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%