	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,956	£29,390	£29,831	£30,577	£31,341	£150,096
Total Expenses	£25,600	£25,694	£25,779	£25,895	£26,014	£128,982
Profit Before Tax	£3,356	£3,697	£4,052	£4,682	£5,327	£21,114
Profit After Tax	£2,718	£2,994	£3,282	£3,792	£4,315	£17,102
Change In Property Value	£6	£12,870	£22,973	£30,571	£21,298	£87,718
Net Return	£2,725	£15,864	£26,256	£34,363	£25,613	£104,820
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	49%