	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,400	£26,796	£27,198	£27,878	£28,575	£136,847
Total Expenses	£22,336	£22,426	£22,507	£22,617	£22,729	£112,615
Profit Before Tax	£4,064	£4,370	£4,691	£5,261	£5,846	£24,231
Profit After Tax	£3,292	£3,540	£3,800	£4,261	£4,735	£19,627
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£3,297	£14,540	£23,435	£30,390	£22,938	£94,600
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%