	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,100	£35,626	£36,517	£37,430	£38,553	£183,227
Total Expenses	£29,799	£29,863	£29,963	£30,065	£30,188	£149,877
Profit Before Tax	£5,301	£5,764	£6,554	£7,365	£8,365	£33,350
Profit After Tax	£4,294	£4,669	£5,309	£5,966	£6,776	£27,013
Change In Property Value	£6,500	£6,565	£19,892	£27,318	£31,962	£92,238
Net Return	£10,794	£11,234	£25,201	£33,284	£38,738	£119,251
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	5%	5%	12%	15%	18%	55%