	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,652	£33,142	£33,970	£34,820	£35,864	£170,448
Total Expenses	£26,293	£26,388	£26,514	£26,643	£26,790	£132,627
Profit Before Tax	£6,359	£6,754	£7,457	£8,177	£9,075	£37,821
Profit After Tax	£5,151	£5,471	£6,040	£6,623	£7,350	£30,635
Change In Property Value	£5	£5	£10,600	£18,921	£25,179	£54,711
Net Return	£5,156	£5,476	£16,640	£25,545	£32,529	£85,346
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	49%