	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,408	£33,909	£34,418	£35,278	£36,160	£173,173
Total Expenses	£29,231	£29,331	£29,423	£29,551	£29,681	£147,216
Profit Before Tax	£4,177	£4,578	£4,995	£5,728	£6,479	£25,957
Profit After Tax	£3,384	£3,708	£4,046	£4,639	£5,248	£21,025
Change In Property Value	£7	£14,850	£26,508	£35,274	£24,574	£101,213
Net Return	£3,391	£18,559	£30,554	£39,913	£29,822	£122,238
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	49%