	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,256	£29,695	£30,140	£30,894	£31,666	£151,651
Total Expenses	£24,339	£24,396	£24,451	£24,536	£24,624	£122,346
Profit Before Tax	£4,917	£5,299	£5,690	£6,357	£7,042	£29,305
Profit After Tax	£3,982	£4,292	£4,609	£5,150	£5,704	£23,737
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£3,989	£17,292	£27,814	£36,029	£27,217	£112,341
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%