	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,328	£26,723	£27,124	£27,802	£28,497	£136,473
Total Expenses	£21,955	£22,007	£22,058	£22,136	£22,216	£110,372
Profit Before Tax	£4,373	£4,716	£5,066	£5,666	£6,281	£26,102
Profit After Tax	£3,542	£3,820	£4,104	£4,590	£5,088	£21,143
Change In Property Value	£6	£11,700	£20,885	£27,792	£19,361	£79,744
Net Return	£3,548	£15,520	£24,988	£32,381	£24,449	£100,886
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%