	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,668	£29,098	£29,534	£30,273	£31,030	£148,603
Total Expenses	£23,689	£23,782	£23,867	£23,982	£24,101	£119,421
Profit Before Tax	£4,979	£5,316	£5,668	£6,290	£6,929	£29,182
Profit After Tax	£4,033	£4,306	£4,591	£5,095	£5,612	£23,637
Change In Property Value	£6	£11,700	£20,885	£27,792	£19,361	£79,744
Net Return	£4,039	£16,006	£25,476	£32,887	£24,974	£103,381
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%