	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,320	£31,790	£32,267	£33,073	£33,900	£162,350
Total Expenses	£23,794	£23,890	£23,979	£24,102	£24,227	£119,992
Profit Before Tax	£7,527	£7,899	£8,287	£8,972	£9,673	£42,358
Profit After Tax	£6,096	£6,398	£6,713	£7,267	£7,835	£34,310
Change In Property Value	£6	£11,600	£20,706	£27,554	£19,196	£79,062
Net Return	£6,102	£17,999	£27,419	£34,821	£27,031	£113,372
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	9%	14%	18%	14%	59%