	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,044	£31,510	£32,297	£33,105	£34,098	£162,054
Total Expenses	£24,347	£24,439	£24,561	£24,686	£24,828	£122,861
Profit Before Tax	£6,697	£7,070	£7,736	£8,419	£9,270	£39,193
Profit After Tax	£5,425	£5,727	£6,266	£6,820	£7,509	£31,747
Change In Property Value	£5	£5	£9,700	£17,315	£23,041	£50,066
Net Return	£5,430	£5,732	£15,967	£24,134	£30,550	£81,812
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%