	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	£22,447	£22,538	£22,621	£22,733	£22,849	£113,187
Profit Before Tax	£5,057	£5,379	£5,715	£6,310	£6,921	£29,382
Profit After Tax	£4,096	£4,357	£4,629	£5,111	£5,606	£23,799
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£4,102	£15,357	£24,264	£31,240	£23,809	£98,772
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	8%	13%	17%	13%	55%