	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,872	£26,260	£26,654	£27,320	£28,003	£134,110
Total Expenses	£21,588	£21,639	£21,689	£21,766	£21,845	£108,526
Profit Before Tax	£4,284	£4,621	£4,965	£5,554	£6,159	£25,583
Profit After Tax	£3,470	£3,743	£4,022	£4,499	£4,988	£20,722
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£3,476	£15,243	£24,550	£31,816	£24,019	£99,103
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%