	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£43,116	£43,763	£44,857	£45,978	£47,358	£225,071
Total Expenses	£32,582	£32,658	£32,778	£32,902	£33,050	£163,971
Profit Before Tax	£10,534	£11,104	£12,078	£13,077	£14,307	£61,101
Profit After Tax	£8,532	£8,995	£9,783	£10,592	£11,589	£49,492
Change In Property Value	£7	£7	£13,999	£24,989	£33,253	£72,255
Net Return	£8,539	£9,002	£23,783	£35,581	£44,842	£121,746
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%