	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,480	£30,937	£31,401	£32,186	£32,991	£157,996
Total Expenses	£23,979	£24,037	£24,094	£24,183	£24,274	£120,568
Profit Before Tax	£6,501	£6,900	£7,307	£8,003	£8,717	£37,428
Profit After Tax	£5,266	£5,589	£5,919	£6,483	£7,061	£30,317
Change In Property Value	£6	£12,700	£22,670	£30,167	£21,016	£86,559
Net Return	£5,272	£18,289	£28,589	£36,650	£28,077	£116,876
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	3%	9%	14%	17%	13%	55%