	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,152	£25,529	£25,912	£26,560	£27,224	£130,378
Total Expenses	£23,338	£23,425	£23,505	£23,611	£23,720	£117,599
Profit Before Tax	£1,814	£2,104	£2,408	£2,949	£3,504	£12,779
Profit After Tax	£1,470	£1,704	£1,950	£2,389	£2,838	£10,351
Change In Property Value	£6	£11,700	£20,885	£27,792	£19,361	£79,744
Net Return	£1,476	£13,404	£22,835	£30,180	£22,200	£90,094
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	11%	47%