	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,480	£30,937	£31,401	£32,186	£32,991	£157,996
Total Expenses	£23,549	£23,644	£23,732	£23,852	£23,975	£118,752
Profit Before Tax	£6,931	£7,293	£7,670	£8,334	£9,016	£39,244
Profit After Tax	£5,614	£5,907	£6,212	£6,751	£7,303	£31,787
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£5,620	£17,407	£26,740	£34,067	£26,333	£110,168
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	58%