	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,720	£28,136	£28,558	£29,272	£30,004	£143,689
Total Expenses	£26,008	£26,099	£26,182	£26,296	£26,411	£130,996
Profit Before Tax	£1,713	£2,037	£2,376	£2,976	£3,592	£12,693
Profit After Tax	£1,387	£1,650	£1,924	£2,411	£2,910	£10,282
Change In Property Value	£7	£13,200	£23,562	£31,355	£21,844	£89,967
Net Return	£1,394	£14,850	£25,486	£33,765	£24,753	£100,249
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	15%	11%	46%