	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,296	£28,720	£29,151	£29,880	£30,627	£146,675
Total Expenses	£23,117	£23,172	£23,225	£23,309	£23,394	£116,218
Profit Before Tax	£5,179	£5,548	£5,926	£6,571	£7,233	£30,457
Profit After Tax	£4,195	£4,494	£4,800	£5,323	£5,859	£24,670
Change In Property Value	£6	£12,300	£21,956	£29,217	£20,354	£83,833
Net Return	£4,201	£16,794	£26,756	£34,539	£26,213	£108,503
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%