	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,504	£30,962	£31,426	£32,212	£33,017	£158,120
Total Expenses	£23,177	£23,235	£23,292	£23,381	£23,472	£116,558
Profit Before Tax	£7,327	£7,726	£8,134	£8,831	£9,545	£41,562
Profit After Tax	£5,935	£6,258	£6,588	£7,153	£7,731	£33,665
Change In Property Value	£6	£12,200	£21,777	£28,979	£20,189	£83,152
Net Return	£5,941	£18,458	£28,366	£36,132	£27,920	£116,817
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	58%