	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,924	£34,433	£35,294	£36,176	£37,261	£177,088
Total Expenses	£26,706	£26,768	£26,865	£26,964	£27,083	£134,385
Profit Before Tax	£7,218	£7,665	£8,429	£9,212	£10,178	£42,703
Profit After Tax	£5,847	£6,209	£6,827	£7,462	£8,244	£34,589
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£5,853	£6,214	£18,328	£27,990	£35,561	£93,946
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	50%