	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,400	£26,796	£27,198	£27,878	£28,575	£136,847
Total Expenses	£20,836	£20,888	£20,939	£21,017	£21,098	£104,778
Profit Before Tax	£5,564	£5,908	£6,259	£6,861	£7,477	£32,068
Profit After Tax	£4,507	£4,785	£5,070	£5,557	£6,057	£25,975
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£4,512	£15,785	£24,705	£31,686	£24,260	£100,948
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	13%	56%