	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,840	£28,258	£28,681	£29,399	£30,133	£144,311
Total Expenses	£21,946	£22,000	£22,052	£22,135	£22,219	£110,351
Profit Before Tax	£5,895	£6,258	£6,629	£7,264	£7,915	£33,960
Profit After Tax	£4,775	£5,069	£5,370	£5,884	£6,411	£27,508
Change In Property Value	£6	£11,600	£20,706	£27,554	£19,196	£79,062
Net Return	£4,780	£16,669	£26,076	£33,438	£25,607	£106,570
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	56%