	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,576	£34,080	£34,591	£35,456	£36,342	£174,044
Total Expenses	£27,344	£27,407	£27,468	£27,565	£27,664	£137,447
Profit Before Tax	£6,232	£6,673	£7,123	£7,891	£8,678	£36,597
Profit After Tax	£5,048	£5,405	£5,770	£6,391	£7,029	£29,643
Change In Property Value	£7	£14,599	£26,059	£34,678	£24,159	£99,502
Net Return	£5,055	£20,004	£31,829	£41,069	£31,188	£129,146
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%