	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,300	£42,934	£43,579	£44,668	£45,785	£219,266
Total Expenses	£35,188	£35,301	£35,406	£35,557	£35,711	£177,163
Profit Before Tax	£7,113	£7,634	£8,172	£9,111	£10,073	£42,102
Profit After Tax	£5,761	£6,183	£6,619	£7,380	£8,159	£34,103
Change In Property Value	£9	£18,000	£32,130	£42,756	£29,787	£122,683
Net Return	£5,770	£24,183	£38,750	£50,136	£37,946	£156,786
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%