	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,916	£27,320	£27,730	£28,423	£29,133	£139,521
Total Expenses	£22,014	£22,067	£22,118	£22,198	£22,280	£110,676
Profit Before Tax	£4,902	£5,253	£5,611	£6,225	£6,854	£28,845
Profit After Tax	£3,971	£4,255	£4,545	£5,042	£5,552	£23,364
Change In Property Value	£6	£11,700	£20,885	£27,792	£19,361	£79,744
Net Return	£3,976	£15,955	£25,430	£32,834	£24,913	£103,108
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%