	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,128	£28,550	£28,978	£29,703	£30,445	£145,804
Total Expenses	£23,422	£23,477	£23,530	£23,613	£23,698	£117,740
Profit Before Tax	£4,706	£5,073	£5,448	£6,090	£6,747	£28,064
Profit After Tax	£3,812	£4,109	£4,413	£4,933	£5,465	£22,732
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£3,818	£16,609	£26,726	£34,625	£26,151	£107,928
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%