	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,904	£33,398	£33,899	£34,746	£35,615	£170,561
Total Expenses	£27,813	£27,912	£28,003	£28,130	£28,259	£140,118
Profit Before Tax	£5,091	£5,485	£5,895	£6,616	£7,355	£30,443
Profit After Tax	£4,124	£4,443	£4,775	£5,359	£5,958	£24,659
Change In Property Value	£7	£14,000	£24,990	£33,255	£23,168	£95,420
Net Return	£4,131	£18,443	£29,765	£38,614	£29,125	£120,079
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	12%	51%