	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,936	£28,355	£28,780	£29,500	£30,237	£144,809
Total Expenses	£26,190	£26,282	£26,365	£26,479	£26,596	£131,912
Profit Before Tax	£1,746	£2,073	£2,415	£3,021	£3,642	£12,897
Profit After Tax	£1,414	£1,679	£1,956	£2,447	£2,950	£10,446
Change In Property Value	£7	£13,300	£23,741	£31,592	£22,009	£90,649
Net Return	£1,421	£14,979	£25,697	£34,039	£24,959	£101,095
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	15%	11%	46%