	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,444	£27,856	£28,273	£28,980	£29,705	£142,258
Total Expenses	£22,870	£22,923	£22,975	£23,056	£23,139	£114,964
Profit Before Tax	£4,574	£4,932	£5,298	£5,924	£6,565	£27,294
Profit After Tax	£3,705	£3,995	£4,292	£4,798	£5,318	£22,109
Change In Property Value	£6	£12,199	£21,775	£28,977	£20,187	£83,145
Net Return	£3,711	£16,194	£26,067	£33,775	£25,505	£105,253
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%