	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£41,280	£41,899	£42,528	£43,591	£44,681	£213,978
Total Expenses	£37,016	£37,128	£37,232	£37,380	£37,532	£186,287
Profit Before Tax	£4,264	£4,771	£5,296	£6,211	£7,149	£27,691
Profit After Tax	£3,454	£3,865	£4,290	£5,031	£5,791	£22,430
Change In Property Value	£10	£19,200	£34,272	£45,607	£31,773	£130,861
Net Return	£3,463	£23,065	£38,562	£50,638	£37,563	£153,291
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	47%