	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,748	£36,284	£36,828	£37,749	£38,693	£185,303
Total Expenses	£26,489	£26,592	£26,688	£26,821	£26,959	£133,548
Profit Before Tax	£9,259	£9,692	£10,141	£10,928	£11,734	£51,754
Profit After Tax	£7,500	£7,851	£8,214	£8,851	£9,505	£41,921
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£7,507	£20,851	£31,419	£39,731	£31,018	£130,525
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	3%	10%	15%	18%	14%	60%