	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£48,396	£49,122	£49,859	£51,105	£52,383	£250,865
Total Expenses	£42,232	£42,355	£42,469	£42,636	£42,806	£212,498
Profit Before Tax	£6,164	£6,767	£7,389	£8,469	£9,577	£38,367
Profit After Tax	£4,993	£5,481	£5,985	£6,860	£7,757	£31,077
Change In Property Value	£11	£22,000	£39,270	£52,258	£36,406	£149,945
Net Return	£5,004	£27,482	£45,256	£59,118	£44,163	£181,022
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	15%	12%	47%