	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£64,500	£65,467	£66,450	£68,111	£69,814	£334,341
Total Expenses	£56,713	£56,859	£56,998	£57,206	£57,419	£285,196
Profit Before Tax	£7,788	£8,608	£9,451	£10,904	£12,394	£49,145
Profit After Tax	£6,308	£6,973	£7,655	£8,833	£10,039	£39,808
Change In Property Value	£15	£30,000	£53,551	£71,260	£49,645	£204,471
Net Return	£6,323	£36,973	£61,206	£80,093	£59,684	£244,279
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	11%	15%	11%	45%