	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£56,700	£57,550	£58,414	£59,874	£61,371	£293,909
Total Expenses	£51,106	£51,241	£51,369	£51,556	£51,749	£257,021
Profit Before Tax	£5,594	£6,309	£7,045	£8,318	£9,622	£36,888
Profit After Tax	£4,531	£5,110	£5,707	£6,737	£7,794	£29,879
Change In Property Value	£14	£27,000	£48,195	£64,134	£44,680	£184,024
Net Return	£4,544	£32,111	£53,902	£70,872	£52,474	£213,903
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	11%	15%	11%	44%