	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,324	£30,779	£31,241	£32,022	£32,822	£157,187
Total Expenses	£25,217	£25,275	£25,331	£25,420	£25,510	£126,753
Profit Before Tax	£5,107	£5,504	£5,909	£6,602	£7,312	£30,434
Profit After Tax	£4,137	£4,458	£4,787	£5,347	£5,922	£24,652
Change In Property Value	£7	£13,479	£24,060	£32,017	£22,305	£91,869
Net Return	£4,144	£17,937	£28,847	£37,365	£28,228	£116,521
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%