	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,240	£30,694	£31,154	£31,933	£32,731	£156,752
Total Expenses	£23,794	£23,852	£23,908	£23,997	£24,087	£119,639
Profit Before Tax	£6,446	£6,841	£7,246	£7,936	£8,644	£37,113
Profit After Tax	£5,221	£5,542	£5,869	£6,428	£7,002	£30,061
Change In Property Value	£6	£12,600	£22,491	£29,929	£20,851	£85,878
Net Return	£5,227	£18,142	£28,360	£36,358	£27,852	£115,939
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	3%	9%	14%	17%	13%	55%