	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,900	£43,543	£44,197	£45,302	£46,434	£222,376
Total Expenses	£36,161	£36,237	£36,313	£36,434	£36,558	£181,703
Profit Before Tax	£6,739	£7,306	£7,884	£8,868	£9,876	£40,673
Profit After Tax	£5,459	£5,918	£6,386	£7,183	£8,000	£32,945
Change In Property Value	£10	£19,500	£34,808	£46,319	£32,269	£132,906
Net Return	£5,469	£25,418	£41,194	£53,502	£40,269	£165,851
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	12%	16%	12%	50%