	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£51,168	£51,936	£52,715	£54,032	£55,383	£265,234
Total Expenses	£43,700	£43,827	£43,945	£44,119	£44,297	£219,888
Profit Before Tax	£7,468	£8,109	£8,769	£9,913	£11,086	£45,346
Profit After Tax	£6,049	£6,568	£7,103	£8,030	£8,980	£36,730
Change In Property Value	£11	£22,740	£40,591	£54,015	£37,631	£154,989
Net Return	£6,061	£29,309	£47,694	£62,045	£46,611	£191,719
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	2%	7%	12%	16%	12%	48%