	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,600	£28,014	£28,434	£29,145	£29,874	£143,067
Total Expenses	£21,761	£21,815	£21,867	£21,948	£22,032	£109,422
Profit Before Tax	£5,839	£6,199	£6,567	£7,197	£7,842	£33,645
Profit After Tax	£4,730	£5,022	£5,320	£5,829	£6,352	£27,252
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£4,736	£16,522	£25,847	£33,146	£25,382	£105,633
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	56%