	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,680	£32,155	£32,638	£33,453	£34,290	£164,216
Total Expenses	£26,834	£26,894	£26,953	£27,045	£27,139	£134,864
Profit Before Tax	£4,846	£5,261	£5,685	£6,409	£7,151	£29,352
Profit After Tax	£3,925	£4,262	£4,605	£5,191	£5,792	£23,775
Change In Property Value	£7	£14,400	£25,704	£34,205	£23,829	£98,146
Net Return	£3,932	£18,662	£30,309	£39,396	£29,622	£121,921
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	16%	12%	51%