	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,828	£28,245	£28,952	£29,675	£30,566	£145,266
Total Expenses	£24,112	£24,165	£24,247	£24,330	£24,430	£121,284
Profit Before Tax	£3,716	£4,080	£4,705	£5,345	£6,136	£23,982
Profit After Tax	£3,010	£3,305	£3,811	£4,330	£4,970	£19,425
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£3,015	£3,310	£14,311	£23,073	£29,911	£73,620
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	2%	2%	8%	13%	17%	43%