	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,296	£25,675	£26,061	£26,712	£27,380	£131,124
Total Expenses	£20,726	£20,776	£20,825	£20,901	£20,978	£104,206
Profit Before Tax	£4,570	£4,899	£5,236	£5,811	£6,402	£26,918
Profit After Tax	£3,702	£3,968	£4,241	£4,707	£5,185	£21,804
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£3,707	£14,968	£23,876	£30,836	£23,389	£96,776
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%