	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,600	£28,014	£28,434	£29,145	£29,874	£143,067
Total Expenses	£23,261	£23,352	£23,435	£23,548	£23,663	£117,259
Profit Before Tax	£4,339	£4,662	£4,999	£5,597	£6,210	£25,808
Profit After Tax	£3,515	£3,776	£4,049	£4,534	£5,030	£20,904
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£3,521	£15,276	£24,577	£31,850	£24,061	£99,285
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%