	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,120	£27,527	£27,940	£28,638	£29,354	£140,579
Total Expenses	£21,391	£21,444	£21,496	£21,576	£21,658	£107,565
Profit Before Tax	£5,729	£6,083	£6,444	£7,062	£7,696	£33,014
Profit After Tax	£4,641	£4,927	£5,220	£5,720	£6,234	£26,742
Change In Property Value	£6	£11,300	£20,171	£26,841	£18,700	£77,017
Net Return	£4,646	£16,227	£25,390	£32,562	£24,933	£103,759
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	56%