	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,196	£35,724	£36,260	£37,166	£38,095	£182,441
Total Expenses	£26,112	£26,214	£26,309	£26,441	£26,577	£131,653
Profit Before Tax	£9,084	£9,510	£9,951	£10,725	£11,518	£50,788
Profit After Tax	£7,358	£7,703	£8,060	£8,687	£9,330	£41,138
Change In Property Value	£6	£12,800	£22,848	£30,404	£21,182	£87,241
Net Return	£7,365	£20,503	£30,908	£39,092	£30,512	£128,379
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	3%	10%	15%	18%	14%	60%