	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,752	£29,183	£29,621	£30,362	£31,121	£149,038
Total Expenses	£21,876	£21,931	£21,985	£22,070	£22,157	£110,019
Profit Before Tax	£6,876	£7,252	£7,636	£8,292	£8,964	£39,019
Profit After Tax	£5,570	£5,874	£6,185	£6,716	£7,261	£31,606
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£5,575	£17,374	£26,713	£34,033	£26,291	£109,986
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	58%