	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,980	£35,505	£36,392	£37,302	£38,421	£182,600
Total Expenses	£26,526	£26,624	£26,756	£26,891	£27,045	£133,842
Profit Before Tax	£8,454	£8,880	£9,636	£10,411	£11,376	£48,758
Profit After Tax	£6,848	£7,193	£7,805	£8,433	£9,214	£39,494
Change In Property Value	£5	£5	£10,600	£18,921	£25,179	£54,711
Net Return	£6,853	£7,198	£18,406	£27,355	£34,393	£94,205
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	54%