	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,948	£40,547	£41,155	£42,184	£43,239	£207,074
Total Expenses	£33,344	£33,453	£33,555	£33,700	£33,848	£167,900
Profit Before Tax	£6,604	£7,094	£7,600	£8,484	£9,391	£39,173
Profit After Tax	£5,350	£5,746	£6,156	£6,872	£7,607	£31,730
Change In Property Value	£9	£17,000	£30,345	£40,381	£28,132	£115,867
Net Return	£5,358	£22,746	£36,501	£47,253	£35,739	£147,597
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	12%	52%