	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,140	£25,517	£25,900	£26,547	£27,211	£130,315
Total Expenses	£20,228	£20,278	£20,326	£20,402	£20,479	£101,712
Profit Before Tax	£4,912	£5,239	£5,573	£6,146	£6,732	£28,603
Profit After Tax	£3,979	£4,244	£4,515	£4,978	£5,453	£23,169
Change In Property Value	£5	£10,700	£19,100	£25,416	£17,707	£72,928
Net Return	£3,984	£14,944	£23,614	£30,394	£23,160	£96,097
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	13%	17%	13%	55%