	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	£21,576	£21,629	£21,681	£21,762	£21,845	£108,493
Profit Before Tax	£5,784	£6,141	£6,506	£7,130	£7,769	£33,330
Profit After Tax	£4,685	£4,974	£5,270	£5,775	£6,293	£26,997
Change In Property Value	£6	£11,400	£20,349	£27,079	£18,865	£77,699
Net Return	£4,691	£16,374	£25,619	£32,854	£25,158	£104,696
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	56%