	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,628	£33,117	£33,614	£34,455	£35,316	£169,130
Total Expenses	£28,590	£28,689	£28,779	£28,905	£29,034	£143,997
Profit Before Tax	£4,038	£4,429	£4,835	£5,549	£6,282	£25,133
Profit After Tax	£3,271	£3,587	£3,916	£4,495	£5,088	£20,358
Change In Property Value	£7	£14,500	£25,883	£34,443	£23,995	£98,828
Net Return	£3,278	£18,087	£29,799	£38,938	£29,083	£119,186
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	49%