	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,156	£30,608	£31,067	£31,844	£32,640	£156,316
Total Expenses	£26,573	£26,668	£26,755	£26,874	£26,997	£133,867
Profit Before Tax	£3,583	£3,940	£4,312	£4,970	£5,643	£22,449
Profit After Tax	£2,902	£3,192	£3,493	£4,025	£4,571	£18,184
Change In Property Value	£7	£13,400	£23,919	£31,830	£22,175	£91,330
Net Return	£2,909	£16,592	£27,412	£35,855	£26,746	£109,514
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	49%