	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£41,292	£41,911	£42,540	£43,604	£44,694	£214,041
Total Expenses	£35,650	£35,762	£35,866	£36,014	£36,165	£179,456
Profit Before Tax	£5,642	£6,150	£6,674	£7,590	£8,528	£34,584
Profit After Tax	£4,570	£4,981	£5,406	£6,148	£6,908	£28,013
Change In Property Value	£9	£18,350	£32,755	£43,588	£30,366	£125,068
Net Return	£4,579	£23,331	£38,161	£49,735	£37,274	£153,082
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	12%	16%	12%	49%