	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£40,512	£41,120	£41,736	£42,780	£43,849	£209,997
Total Expenses	£31,116	£31,226	£31,329	£31,475	£31,625	£156,771
Profit Before Tax	£9,396	£9,893	£10,408	£11,305	£12,225	£53,227
Profit After Tax	£7,611	£8,014	£8,430	£9,157	£9,902	£43,114
Change In Property Value	£8	£15,580	£27,811	£37,008	£25,782	£106,189
Net Return	£7,619	£23,594	£36,241	£46,165	£35,684	£149,302
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	57%