	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,772	£33,264	£34,095	£34,948	£35,996	£171,074
Total Expenses	£26,590	£26,651	£26,745	£26,841	£26,957	£133,784
Profit Before Tax	£6,182	£6,613	£7,350	£8,106	£9,039	£37,290
Profit After Tax	£5,007	£5,356	£5,954	£6,566	£7,322	£30,205
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£5,013	£5,362	£17,454	£27,094	£34,639	£89,562
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%