	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,920	£35,444	£35,975	£36,875	£37,797	£181,011
Total Expenses	£25,923	£26,026	£26,120	£26,251	£26,386	£130,706
Profit Before Tax	£8,997	£9,418	£9,856	£10,623	£11,410	£50,305
Profit After Tax	£7,287	£7,629	£7,983	£8,605	£9,242	£40,747
Change In Property Value	£6	£12,700	£22,670	£30,167	£21,016	£86,559
Net Return	£7,294	£20,329	£30,653	£38,772	£30,259	£127,306
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	3%	10%	15%	18%	14%	60%