	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£51,036	£51,802	£52,579	£53,893	£55,240	£264,549
Total Expenses	£44,427	£44,553	£44,672	£44,845	£45,023	£223,519
Profit Before Tax	£6,609	£7,248	£7,907	£9,048	£10,218	£41,030
Profit After Tax	£5,354	£5,871	£6,404	£7,329	£8,276	£33,234
Change In Property Value	£12	£23,200	£41,412	£55,108	£38,392	£158,124
Net Return	£5,365	£29,071	£47,817	£62,437	£46,668	£191,359
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	15%	11%	47%