	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£56,976	£57,831	£58,698	£60,166	£61,670	£295,340
Total Expenses	£50,329	£50,465	£50,593	£50,781	£50,974	£253,143
Profit Before Tax	£6,647	£7,366	£8,105	£9,384	£10,695	£42,197
Profit After Tax	£5,384	£5,966	£6,565	£7,601	£8,663	£34,180
Change In Property Value	£13	£26,500	£47,303	£62,947	£43,853	£180,616
Net Return	£5,397	£32,466	£53,868	£70,548	£52,516	£214,796
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	11%	15%	11%	45%