	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,100	£26,492	£26,889	£27,561	£28,250	£135,292
Total Expenses	£21,772	£21,823	£21,873	£21,951	£22,030	£109,449
Profit Before Tax	£4,329	£4,668	£5,016	£5,610	£6,220	£25,843
Profit After Tax	£3,506	£3,781	£4,063	£4,544	£5,038	£20,933
Change In Property Value	£6	£11,600	£20,706	£27,554	£19,196	£79,062
Net Return	£3,512	£15,381	£24,769	£32,098	£24,234	£99,995
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%