	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,000	£36,540	£37,088	£38,015	£38,966	£186,609
Total Expenses	£29,731	£29,835	£29,931	£30,066	£30,203	£149,766
Profit Before Tax	£6,269	£6,705	£7,157	£7,950	£8,762	£36,843
Profit After Tax	£5,078	£5,431	£5,797	£6,439	£7,098	£29,843
Change In Property Value	£8	£15,000	£26,775	£35,630	£24,822	£102,236
Net Return	£5,085	£20,431	£32,572	£42,069	£31,920	£132,078
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%