	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,996	£28,416	£28,842	£29,563	£30,302	£145,120
Total Expenses	£22,816	£22,908	£22,992	£23,106	£23,222	£115,043
Profit Before Tax	£5,180	£5,508	£5,851	£6,458	£7,080	£30,076
Profit After Tax	£4,196	£4,461	£4,739	£5,231	£5,735	£24,362
Change In Property Value	£6	£11,199	£19,990	£26,602	£18,532	£76,329
Net Return	£4,201	£15,661	£24,729	£31,832	£24,267	£100,691
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	8%	13%	17%	13%	55%