	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,196	£35,724	£36,260	£37,166	£38,095	£182,441
Total Expenses	£30,133	£30,236	£30,331	£30,463	£30,599	£151,763
Profit Before Tax	£5,063	£5,488	£5,929	£6,703	£7,497	£30,679
Profit After Tax	£4,101	£4,445	£4,802	£5,429	£6,072	£24,850
Change In Property Value	£8	£15,300	£27,311	£36,343	£25,319	£104,280
Net Return	£4,108	£19,745	£32,113	£41,772	£31,391	£129,130
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	16%	12%	50%