	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,880	£27,283	£27,692	£28,385	£29,094	£139,335
Total Expenses	£24,797	£24,888	£24,970	£25,081	£25,194	£124,930
Profit Before Tax	£2,083	£2,396	£2,723	£3,304	£3,900	£14,405
Profit After Tax	£1,687	£1,940	£2,205	£2,676	£3,159	£11,668
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£1,693	£14,440	£24,518	£32,368	£23,844	£96,864
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	47%