	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,284	£31,753	£32,230	£33,035	£33,861	£162,163
Total Expenses	£25,507	£25,567	£25,625	£25,716	£25,809	£128,224
Profit Before Tax	£5,777	£6,186	£6,605	£7,320	£8,052	£33,940
Profit After Tax	£4,679	£5,011	£5,350	£5,929	£6,522	£27,491
Change In Property Value	£7	£13,600	£24,276	£32,305	£22,506	£92,694
Net Return	£4,686	£18,611	£29,626	£38,234	£29,028	£120,185
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%