	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£45,996	£46,686	£47,386	£48,571	£49,785	£238,424
Total Expenses	£41,831	£41,950	£42,061	£42,222	£42,386	£210,450
Profit Before Tax	£4,165	£4,736	£5,325	£6,349	£7,400	£27,974
Profit After Tax	£3,373	£3,836	£4,313	£5,143	£5,994	£22,659
Change In Property Value	£11	£21,900	£39,092	£52,020	£36,241	£149,264
Net Return	£3,384	£25,736	£43,405	£57,163	£42,234	£171,923
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	11%	15%	11%	45%