	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,400	£29,841	£30,289	£31,046	£31,822	£152,397
Total Expenses	£22,743	£22,800	£22,855	£22,941	£23,029	£114,369
Profit Before Tax	£6,657	£7,041	£7,434	£8,105	£8,793	£38,028
Profit After Tax	£5,392	£5,703	£6,021	£6,565	£7,122	£30,803
Change In Property Value	£6	£11,999	£21,418	£28,502	£19,856	£81,782
Net Return	£5,398	£17,702	£27,440	£35,067	£26,978	£112,585
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	18%	14%	57%