	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	£21,944	£21,998	£22,051	£22,133	£22,217	£110,343
Profit Before Tax	£5,896	£6,259	£6,631	£7,266	£7,916	£33,968
Profit After Tax	£4,776	£5,070	£5,371	£5,885	£6,412	£27,514
Change In Property Value	£6	£11,599	£20,704	£27,552	£19,194	£79,055
Net Return	£4,782	£16,669	£26,075	£33,437	£25,607	£106,570
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	56%