	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,336	£36,881	£37,434	£38,370	£39,329	£188,351
Total Expenses	£31,052	£31,156	£31,253	£31,388	£31,527	£156,376
Profit Before Tax	£5,284	£5,725	£6,182	£6,982	£7,803	£31,975
Profit After Tax	£4,280	£4,637	£5,007	£5,655	£6,320	£25,900
Change In Property Value	£8	£15,800	£28,203	£37,531	£26,146	£107,688
Net Return	£4,288	£20,437	£33,210	£43,186	£32,466	£133,588
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	16%	12%	50%