	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,600	£40,194	£40,797	£41,817	£42,862	£205,270
Total Expenses	£33,416	£33,488	£33,558	£33,671	£33,786	£167,919
Profit Before Tax	£6,184	£6,706	£7,239	£8,146	£9,076	£37,351
Profit After Tax	£5,009	£5,432	£5,863	£6,598	£7,352	£30,254
Change In Property Value	£9	£17,999	£32,129	£42,754	£29,785	£122,676
Net Return	£5,018	£23,431	£37,992	£49,352	£37,137	£152,930
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	16%	12%	50%