	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,904	£30,353	£30,808	£31,578	£32,367	£155,010
Total Expenses	£24,404	£24,462	£24,517	£24,605	£24,694	£122,682
Profit Before Tax	£5,500	£5,891	£6,291	£6,973	£7,673	£32,328
Profit After Tax	£4,455	£4,772	£5,095	£5,648	£6,215	£26,186
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£4,461	£17,772	£28,301	£36,528	£27,728	£114,790
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%