	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,416	£31,887	£32,366	£33,175	£34,004	£162,848
Total Expenses	£27,600	£27,697	£27,786	£27,908	£28,034	£139,025
Profit Before Tax	£3,816	£4,190	£4,580	£5,266	£5,970	£23,823
Profit After Tax	£3,091	£3,394	£3,710	£4,266	£4,836	£19,296
Change In Property Value	£7	£13,960	£24,919	£33,160	£23,101	£95,147
Net Return	£3,098	£17,354	£28,629	£37,426	£27,937	£114,444
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	49%