	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,448	£26,845	£27,247	£27,929	£28,627	£137,095
Total Expenses	£21,645	£21,698	£21,748	£21,827	£21,907	£108,825
Profit Before Tax	£4,803	£5,147	£5,499	£6,102	£6,720	£28,270
Profit After Tax	£3,890	£4,169	£4,454	£4,943	£5,443	£22,899
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£3,896	£15,669	£24,982	£32,259	£24,473	£101,280
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%