	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,756	£34,262	£34,776	£35,646	£36,537	£174,977
Total Expenses	£28,007	£28,070	£28,132	£28,229	£28,329	£140,766
Profit Before Tax	£5,749	£6,192	£6,645	£7,417	£8,208	£34,211
Profit After Tax	£4,657	£5,016	£5,382	£6,007	£6,648	£27,711
Change In Property Value	£8	£15,000	£26,775	£35,630	£24,822	£102,236
Net Return	£4,664	£20,016	£32,157	£41,638	£31,471	£129,946
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%