	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,996	£34,506	£35,369	£36,253	£37,340	£177,464
Total Expenses	£25,832	£25,929	£26,058	£26,191	£26,342	£130,353
Profit Before Tax	£8,164	£8,577	£9,310	£10,062	£10,998	£47,111
Profit After Tax	£6,613	£6,947	£7,541	£8,150	£8,909	£38,160
Change In Property Value	£5	£5	£10,300	£18,386	£24,466	£53,163
Net Return	£6,618	£6,952	£17,841	£26,536	£33,375	£91,323
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	54%