	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,240	£30,694	£31,154	£31,933	£32,731	£156,752
Total Expenses	£23,042	£23,137	£23,224	£23,344	£23,467	£116,214
Profit Before Tax	£7,198	£7,556	£7,930	£8,589	£9,265	£40,537
Profit After Tax	£5,830	£6,121	£6,423	£6,957	£7,504	£32,835
Change In Property Value	£6	£11,200	£19,992	£26,604	£18,534	£76,336
Net Return	£5,836	£17,321	£26,415	£33,561	£26,038	£109,171
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	9%	14%	18%	14%	59%