	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,200	£25,578	£25,962	£26,611	£27,276	£130,626
Total Expenses	£21,412	£21,500	£21,579	£21,686	£21,795	£107,971
Profit Before Tax	£3,788	£4,078	£4,383	£4,925	£5,481	£22,655
Profit After Tax	£3,068	£3,303	£3,550	£3,989	£4,440	£18,351
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£3,074	£13,804	£22,293	£28,930	£21,815	£89,915
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%