	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,360	£27,770	£28,187	£28,892	£29,614	£141,823
Total Expenses	£23,076	£23,167	£23,249	£23,362	£23,477	£116,330
Profit Before Tax	£4,284	£4,604	£4,938	£5,530	£6,137	£25,493
Profit After Tax	£3,470	£3,729	£3,999	£4,479	£4,971	£20,649
Change In Property Value	£6	£11,400	£20,349	£27,079	£18,865	£77,699
Net Return	£3,476	£15,129	£24,349	£31,558	£23,836	£98,348
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%