	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,024	£27,429	£27,841	£28,537	£29,250	£140,081
Total Expenses	£21,703	£21,756	£21,807	£21,888	£21,970	£109,124
Profit Before Tax	£5,321	£5,673	£6,033	£6,649	£7,281	£30,958
Profit After Tax	£4,310	£4,595	£4,887	£5,386	£5,897	£25,076
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£4,316	£16,095	£25,415	£32,702	£24,928	£103,456
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	8%	13%	17%	13%	55%