	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,716	£32,192	£32,675	£33,491	£34,329	£164,403
Total Expenses	£23,297	£23,357	£23,415	£23,507	£23,602	£117,178
Profit Before Tax	£8,419	£8,835	£9,259	£9,984	£10,727	£47,224
Profit After Tax	£6,820	£7,156	£7,500	£8,087	£8,689	£38,252
Change In Property Value	£6	£12,199	£21,775	£28,977	£20,187	£83,145
Net Return	£6,826	£19,355	£29,275	£37,064	£28,876	£121,396
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	3%	10%	14%	18%	14%	60%