	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,552	£31,010	£31,475	£32,262	£33,069	£158,369
Total Expenses	£25,969	£26,065	£26,152	£26,273	£26,396	£130,855
Profit Before Tax	£4,583	£4,946	£5,323	£5,990	£6,673	£27,514
Profit After Tax	£3,712	£4,006	£4,312	£4,852	£5,405	£22,286
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£3,719	£17,006	£27,517	£35,731	£26,918	£110,890
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	8%	13%	17%	12%	51%