	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,980	£29,415	£29,856	£30,602	£31,367	£150,220
Total Expenses	£27,099	£27,192	£27,277	£27,394	£27,513	£136,475
Profit Before Tax	£1,881	£2,222	£2,579	£3,209	£3,854	£13,745
Profit After Tax	£1,524	£1,800	£2,089	£2,599	£3,122	£11,134
Change In Property Value	£7	£13,800	£24,633	£32,780	£22,837	£94,057
Net Return	£1,531	£15,600	£26,722	£35,379	£25,959	£105,190
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	15%	11%	46%