	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,812	£35,334	£36,218	£37,123	£38,237	£181,723
Total Expenses	£27,389	£27,453	£27,552	£27,654	£27,776	£137,824
Profit Before Tax	£7,423	£7,881	£8,665	£9,469	£10,461	£43,899
Profit After Tax	£6,012	£6,384	£7,019	£7,670	£8,473	£35,558
Change In Property Value	£6	£6	£11,800	£21,063	£28,029	£60,905
Net Return	£6,018	£6,390	£18,819	£28,733	£36,503	£96,463
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	49%