	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,976	£27,381	£27,791	£28,486	£29,198	£139,832
Total Expenses	£23,987	£24,077	£24,159	£24,270	£24,384	£120,877
Profit Before Tax	£2,989	£3,304	£3,632	£4,216	£4,814	£18,955
Profit After Tax	£2,421	£2,676	£2,942	£3,415	£3,899	£15,354
Change In Property Value	£6	£11,990	£21,402	£28,480	£19,841	£81,720
Net Return	£2,427	£14,666	£24,345	£31,895	£23,741	£97,074
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	49%