	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,252	£36,796	£37,716	£38,659	£39,818	£189,240
Total Expenses	£32,890	£32,955	£33,058	£33,163	£33,290	£165,357
Profit Before Tax	£3,362	£3,840	£4,657	£5,495	£6,528	£23,884
Profit After Tax	£2,724	£3,111	£3,773	£4,451	£5,288	£19,346
Change In Property Value	£7	£7	£14,500	£25,883	£34,443	£74,841
Net Return	£2,731	£3,118	£18,273	£30,334	£39,731	£94,186
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	16%	39%