	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,000	£27,405	£27,816	£28,511	£29,224	£139,957
Total Expenses	£22,503	£22,556	£22,608	£22,688	£22,770	£113,125
Profit Before Tax	£4,497	£4,849	£5,208	£5,824	£6,455	£26,832
Profit After Tax	£3,642	£3,927	£4,219	£4,717	£5,228	£21,734
Change In Property Value	£6	£11,999	£21,418	£28,502	£19,856	£81,782
Net Return	£3,648	£15,926	£25,637	£33,219	£25,084	£103,515
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%