	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,744	£34,250	£34,764	£35,633	£36,524	£174,915
Total Expenses	£28,004	£28,067	£28,129	£28,226	£28,326	£140,752
Profit Before Tax	£5,740	£6,183	£6,635	£7,407	£8,198	£34,163
Profit After Tax	£4,649	£5,008	£5,374	£6,000	£6,640	£27,672
Change In Property Value	£7	£14,999	£26,773	£35,628	£24,821	£102,229
Net Return	£4,657	£20,007	£32,148	£41,627	£31,461	£129,901
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%