	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,652	£27,052	£27,458	£28,144	£28,848	£138,153
Total Expenses	£25,579	£25,669	£25,751	£25,861	£25,974	£128,833
Profit Before Tax	£1,073	£1,383	£1,707	£2,283	£2,874	£9,320
Profit After Tax	£869	£1,120	£1,383	£1,849	£2,328	£7,549
Change In Property Value	£9,750	£23,091	£30,728	£35,678	£26,224	£125,471
Net Return	£10,619	£24,211	£32,111	£37,528	£28,551	£133,020
Return From Rental Income (%)	0%	1%	1%	1%	1%	3%
Total Net Return (%)	5%	11%	15%	17%	13%	62%