	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,596	£29,025	£29,460	£30,197	£30,952	£148,230
Total Expenses	£24,272	£24,327	£24,381	£24,465	£24,551	£121,996
Profit Before Tax	£4,324	£4,698	£5,079	£5,732	£6,401	£26,234
Profit After Tax	£3,503	£3,805	£4,114	£4,643	£5,184	£21,249
Change In Property Value	£6	£12,999	£23,203	£30,877	£21,511	£88,597
Net Return	£3,509	£16,804	£27,318	£35,520	£26,696	£109,847
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	16%	12%	51%