	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,200	£37,758	£38,324	£39,282	£40,265	£192,829
Total Expenses	£30,656	£30,761	£30,859	£30,997	£31,138	£154,410
Profit Before Tax	£6,544	£6,997	£7,465	£8,286	£9,127	£38,419
Profit After Tax	£5,301	£5,667	£6,047	£6,711	£7,393	£31,119
Change In Property Value	£8	£15,500	£27,668	£36,818	£25,650	£105,643
Net Return	£5,309	£21,167	£33,715	£43,529	£33,043	£136,763
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%