	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,132	£33,629	£34,133	£34,987	£35,861	£171,743
Total Expenses	£27,997	£28,096	£28,188	£28,315	£28,445	£141,040
Profit Before Tax	£5,135	£5,533	£5,946	£6,672	£7,416	£30,702
Profit After Tax	£4,160	£4,481	£4,816	£5,404	£6,007	£24,869
Change In Property Value	£7	£14,100	£25,169	£33,492	£23,333	£96,101
Net Return	£4,167	£18,582	£29,985	£38,897	£29,340	£120,970
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	12%	51%