	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,272	£31,741	£32,535	£33,348	£34,348	£163,244
Total Expenses	£24,655	£24,713	£24,803	£24,896	£25,006	£124,074
Profit Before Tax	£6,617	£7,028	£7,731	£8,452	£9,342	£39,170
Profit After Tax	£5,360	£5,692	£6,262	£6,846	£7,567	£31,728
Change In Property Value	£5	£5	£10,600	£18,921	£25,179	£54,711
Net Return	£5,365	£5,698	£16,862	£25,768	£32,746	£86,439
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	50%