	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,664	£33,154	£33,651	£34,493	£35,355	£169,317
Total Expenses	£27,628	£27,727	£27,818	£27,944	£28,073	£139,189
Profit Before Tax	£5,036	£5,427	£5,834	£6,549	£7,282	£30,128
Profit After Tax	£4,079	£4,396	£4,725	£5,305	£5,899	£24,403
Change In Property Value	£7	£13,900	£24,812	£33,017	£23,002	£94,738
Net Return	£4,086	£18,296	£29,537	£38,322	£28,901	£119,142
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	12%	51%