	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,624	£28,038	£28,459	£29,170	£29,900	£143,191
Total Expenses	£24,512	£24,603	£24,687	£24,800	£24,915	£123,517
Profit Before Tax	£3,112	£3,435	£3,772	£4,371	£4,985	£19,675
Profit After Tax	£2,521	£2,782	£3,056	£3,540	£4,037	£15,936
Change In Property Value	£6	£12,277	£21,914	£29,161	£20,315	£83,672
Net Return	£2,527	£15,059	£24,969	£32,701	£24,353	£99,609
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	49%