	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,436	£29,878	£30,326	£31,084	£31,861	£152,584
Total Expenses	£24,036	£24,092	£24,147	£24,234	£24,322	£120,831
Profit Before Tax	£5,400	£5,785	£6,178	£6,850	£7,539	£31,753
Profit After Tax	£4,374	£4,686	£5,004	£5,549	£6,107	£25,720
Change In Property Value	£6	£12,800	£22,848	£30,404	£21,182	£87,241
Net Return	£4,381	£17,486	£27,853	£35,953	£27,288	£112,961
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%