	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,096	£39,682	£40,278	£41,285	£42,317	£202,657
Total Expenses	£31,758	£31,829	£31,899	£32,010	£32,124	£159,622
Profit Before Tax	£7,338	£7,853	£8,378	£9,274	£10,192	£43,036
Profit After Tax	£5,943	£6,361	£6,787	£7,512	£8,256	£34,859
Change In Property Value	£9	£17,000	£30,345	£40,381	£28,132	£115,867
Net Return	£5,952	£23,361	£37,132	£47,893	£36,388	£150,726
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%