	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,200	£25,578	£25,962	£26,611	£27,276	£130,626
Total Expenses	£21,038	£21,088	£21,137	£21,212	£21,289	£105,765
Profit Before Tax	£4,162	£4,490	£4,825	£5,398	£5,987	£24,861
Profit After Tax	£3,371	£3,637	£3,908	£4,373	£4,849	£20,138
Change In Property Value	£6	£11,200	£19,992	£26,604	£18,534	£76,336
Net Return	£3,377	£14,837	£23,900	£30,977	£23,383	£96,474
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%