	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,996	£31,461	£31,933	£32,731	£33,549	£160,670
Total Expenses	£28,845	£28,941	£29,029	£29,151	£29,276	£145,242
Profit Before Tax	£2,151	£2,520	£2,903	£3,580	£4,274	£15,428
Profit After Tax	£1,743	£2,041	£2,352	£2,900	£3,462	£12,497
Change In Property Value	£7	£14,760	£26,347	£35,060	£24,425	£100,600
Net Return	£1,750	£16,801	£28,699	£37,960	£27,887	£113,097
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	15%	11%	46%