	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,952	£27,356	£27,767	£28,461	£29,172	£139,708
Total Expenses	£22,391	£22,482	£22,564	£22,675	£22,789	£112,901
Profit Before Tax	£4,561	£4,874	£5,203	£5,786	£6,383	£26,807
Profit After Tax	£3,694	£3,948	£4,214	£4,686	£5,171	£21,713
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£3,700	£14,948	£23,849	£30,815	£23,374	£96,686
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%