	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,804	£34,311	£35,169	£36,048	£37,129	£176,461
Total Expenses	£26,011	£26,108	£26,237	£26,369	£26,519	£131,244
Profit Before Tax	£7,793	£8,203	£8,932	£9,679	£10,610	£45,217
Profit After Tax	£6,312	£6,644	£7,235	£7,840	£8,594	£36,626
Change In Property Value	£5	£5	£10,400	£18,564	£24,704	£53,679
Net Return	£6,317	£6,650	£17,635	£26,405	£33,298	£90,305
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	20%	53%