	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,504	£27,917	£28,335	£29,044	£29,770	£142,569
Total Expenses	£23,360	£23,414	£23,466	£23,547	£23,630	£117,416
Profit Before Tax	£4,144	£4,503	£4,870	£5,497	£6,140	£25,153
Profit After Tax	£3,357	£3,647	£3,944	£4,452	£4,973	£20,374
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£3,363	£16,148	£26,257	£34,144	£25,658	£105,570
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	16%	12%	51%