	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,676	£27,076	£27,482	£28,169	£28,874	£138,277
Total Expenses	£25,099	£25,189	£25,270	£25,381	£25,494	£126,433
Profit Before Tax	£1,577	£1,887	£2,212	£2,788	£3,380	£11,845
Profit After Tax	£1,278	£1,529	£1,792	£2,259	£2,737	£9,594
Change In Property Value	£6	£12,700	£22,670	£30,167	£21,016	£86,559
Net Return	£1,284	£14,229	£24,461	£32,426	£23,754	£96,154
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	15%	11%	46%