	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,640	£30,085	£30,536	£31,299	£32,082	£153,641
Total Expenses	£23,304	£23,398	£23,484	£23,603	£23,723	£117,512
Profit Before Tax	£6,336	£6,686	£7,052	£7,697	£8,358	£36,129
Profit After Tax	£5,132	£5,416	£5,712	£6,234	£6,770	£29,265
Change In Property Value	£6	£11,400	£20,349	£27,079	£18,865	£77,699
Net Return	£5,138	£16,816	£26,061	£33,313	£25,635	£106,964
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	18%	14%	57%