	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,448	£26,845	£27,247	£27,929	£28,627	£137,095
Total Expenses	£24,432	£24,522	£24,603	£24,713	£24,826	£123,097
Profit Before Tax	£2,016	£2,323	£2,644	£3,215	£3,801	£13,998
Profit After Tax	£1,633	£1,881	£2,142	£2,604	£3,079	£11,339
Change In Property Value	£6	£12,300	£21,956	£29,217	£20,354	£83,833
Net Return	£1,639	£14,181	£24,097	£31,821	£23,433	£95,172
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	47%