	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,996	£37,551	£38,114	£39,067	£40,044	£191,772
Total Expenses	£29,507	£29,613	£29,710	£29,847	£29,988	£148,666
Profit Before Tax	£7,489	£7,938	£8,404	£9,220	£10,056	£43,106
Profit After Tax	£6,066	£6,430	£6,807	£7,468	£8,145	£34,916
Change In Property Value	£7	£14,799	£26,416	£35,153	£24,490	£100,866
Net Return	£6,073	£21,229	£33,224	£42,621	£32,635	£135,781
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	13%	17%	13%	55%