	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,004	£35,529	£36,062	£36,964	£37,888	£181,446
Total Expenses	£28,023	£28,125	£28,220	£28,352	£28,487	£141,206
Profit Before Tax	£6,981	£7,404	£7,842	£8,612	£9,401	£40,240
Profit After Tax	£5,655	£5,997	£6,352	£6,976	£7,615	£32,594
Change In Property Value	£7	£14,000	£24,990	£33,255	£23,168	£95,420
Net Return	£5,662	£19,997	£31,343	£40,230	£30,782	£128,014
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	13%	17%	13%	55%