	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,928	£30,377	£30,833	£31,603	£32,393	£155,134
Total Expenses	£26,389	£26,484	£26,571	£26,690	£26,811	£132,945
Profit Before Tax	£3,539	£3,893	£4,262	£4,914	£5,582	£22,190
Profit After Tax	£2,866	£3,153	£3,452	£3,980	£4,522	£17,974
Change In Property Value	£7	£13,300	£23,741	£31,592	£22,009	£90,649
Net Return	£2,873	£16,453	£27,193	£35,572	£26,531	£108,623
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	49%