	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,492	£27,904	£28,602	£29,317	£30,197	£143,512
Total Expenses	£23,085	£23,137	£23,218	£23,300	£23,399	£116,140
Profit Before Tax	£4,407	£4,767	£5,384	£6,017	£6,798	£27,372
Profit After Tax	£3,570	£3,861	£4,361	£4,873	£5,506	£22,172
Change In Property Value	£5,000	£5,049	£15,300	£21,012	£24,584	£70,945
Net Return	£8,569	£8,911	£19,661	£25,885	£30,090	£93,117
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	5%	5%	12%	16%	18%	57%