	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,700	£30,145	£30,598	£31,363	£32,147	£153,953
Total Expenses	£24,706	£24,763	£24,818	£24,905	£24,994	£124,185
Profit Before Tax	£4,995	£5,383	£5,780	£6,458	£7,153	£29,767
Profit After Tax	£4,046	£4,360	£4,682	£5,231	£5,794	£24,112
Change In Property Value	£7	£13,200	£23,562	£31,355	£21,844	£89,967
Net Return	£4,052	£17,560	£28,244	£36,585	£27,637	£114,079
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%