	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£53,100	£53,897	£54,705	£56,073	£57,474	£275,248
Total Expenses	£48,977	£49,106	£49,228	£49,407	£49,590	£246,307
Profit Before Tax	£4,123	£4,790	£5,477	£6,666	£7,885	£28,941
Profit After Tax	£3,340	£3,880	£4,436	£5,399	£6,387	£23,442
Change In Property Value	£13	£25,900	£46,232	£61,522	£42,860	£176,527
Net Return	£3,353	£29,780	£50,668	£66,921	£49,247	£199,969
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	6%	11%	15%	11%	43%