	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,160	£26,552	£26,951	£27,624	£28,315	£135,603
Total Expenses	£20,651	£20,703	£20,753	£20,831	£20,911	£103,849
Profit Before Tax	£5,509	£5,849	£6,197	£6,793	£7,404	£31,753
Profit After Tax	£4,462	£4,738	£5,020	£5,503	£5,997	£25,720
Change In Property Value	£5	£10,900	£19,457	£25,891	£18,038	£74,291
Net Return	£4,467	£15,638	£24,477	£31,394	£24,035	£100,011
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	13%	56%