	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£56,256	£57,100	£57,956	£59,405	£60,890	£291,608
Total Expenses	£47,844	£47,979	£48,105	£48,292	£48,483	£240,704
Profit Before Tax	£8,412	£9,121	£9,851	£11,113	£12,407	£50,904
Profit After Tax	£6,813	£7,388	£7,979	£9,002	£10,050	£41,232
Change In Property Value	£13	£25,000	£44,625	£59,384	£41,371	£170,393
Net Return	£6,826	£32,388	£52,605	£68,385	£51,420	£211,625
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	2%	7%	12%	15%	12%	48%