	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£40,044	£40,645	£41,661	£42,702	£43,983	£209,035
Total Expenses	£34,372	£34,478	£34,623	£34,771	£34,941	£173,185
Profit Before Tax	£5,672	£6,167	£7,038	£7,932	£9,042	£35,850
Profit After Tax	£4,594	£4,995	£5,701	£6,425	£7,324	£29,039
Change In Property Value	£7	£7	£14,300	£25,526	£33,968	£73,808
Net Return	£4,601	£5,002	£20,001	£31,951	£41,292	£102,847
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	17%	43%