	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,252	£42,886	£43,958	£45,057	£46,409	£220,561
Total Expenses	£32,014	£32,123	£32,274	£32,427	£32,605	£161,443
Profit Before Tax	£10,238	£10,762	£11,684	£12,630	£13,803	£59,118
Profit After Tax	£8,293	£8,718	£9,464	£10,230	£11,181	£47,886
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£8,299	£8,724	£22,465	£33,435	£42,061	£114,984
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	53%