	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,520	£26,918	£27,322	£28,005	£28,705	£137,469
Total Expenses	£21,060	£21,149	£21,231	£21,341	£21,454	£106,234
Profit Before Tax	£5,460	£5,768	£6,091	£6,664	£7,251	£31,234
Profit After Tax	£4,423	£4,672	£4,934	£5,398	£5,873	£25,300
Change In Property Value	£5	£10,199	£18,205	£24,226	£16,878	£69,513
Net Return	£4,428	£14,871	£23,139	£29,624	£22,751	£94,813
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	57%