	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,796	£27,198	£27,606	£28,296	£29,003	£138,899
Total Expenses	£21,519	£21,572	£21,623	£21,703	£21,784	£108,201
Profit Before Tax	£5,277	£5,626	£5,983	£6,593	£7,219	£30,698
Profit After Tax	£4,274	£4,557	£4,846	£5,341	£5,848	£24,866
Change In Property Value	£6	£11,400	£20,349	£27,079	£18,865	£77,699
Net Return	£4,280	£15,957	£25,195	£32,420	£24,713	£102,565
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	8%	13%	17%	13%	55%