	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,500	£31,972	£32,452	£33,263	£34,095	£163,283
Total Expenses	£26,173	£26,232	£26,290	£26,382	£26,476	£131,553
Profit Before Tax	£5,328	£5,740	£6,162	£6,881	£7,619	£31,730
Profit After Tax	£4,315	£4,650	£4,991	£5,574	£6,171	£25,701
Change In Property Value	£7	£14,000	£24,990	£33,255	£23,168	£95,420
Net Return	£4,322	£18,650	£29,981	£38,829	£29,339	£121,121
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%