	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,848	£26,236	£26,629	£27,295	£27,977	£133,985
Total Expenses	£22,281	£22,370	£22,450	£22,559	£22,669	£112,329
Profit Before Tax	£3,567	£3,866	£4,179	£4,736	£5,308	£21,656
Profit After Tax	£2,889	£3,131	£3,385	£3,836	£4,299	£17,542
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£2,895	£14,131	£23,020	£29,965	£22,502	£92,514
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	12%	51%