	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£48,060	£48,781	£49,513	£50,750	£52,019	£249,123
Total Expenses	£41,169	£41,291	£41,405	£41,571	£41,740	£207,176
Profit Before Tax	£6,891	£7,490	£8,107	£9,180	£10,279	£41,947
Profit After Tax	£5,582	£6,067	£6,567	£7,436	£8,326	£33,977
Change In Property Value	£11	£21,360	£38,128	£50,737	£35,347	£145,583
Net Return	£5,592	£27,427	£44,695	£58,173	£43,673	£179,560
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	2%	7%	12%	16%	12%	49%