	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,804	£31,266	£31,735	£32,528	£33,342	£159,675
Total Expenses	£26,103	£26,162	£26,219	£26,309	£26,401	£131,192
Profit Before Tax	£4,701	£5,104	£5,516	£6,220	£6,941	£28,483
Profit After Tax	£3,808	£4,135	£4,468	£5,038	£5,622	£23,071
Change In Property Value	£7	£14,000	£24,990	£33,255	£23,168	£95,420
Net Return	£3,815	£18,135	£29,458	£38,293	£28,790	£118,491
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	16%	12%	51%