	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£55,656	£56,491	£57,338	£58,772	£60,241	£288,498
Total Expenses	£52,337	£52,471	£52,596	£52,782	£52,971	£263,157
Profit Before Tax	£3,319	£4,020	£4,742	£5,990	£7,270	£25,341
Profit After Tax	£2,688	£3,256	£3,841	£4,852	£5,889	£20,526
Change In Property Value	£14	£27,830	£49,677	£66,106	£46,054	£189,681
Net Return	£2,702	£31,087	£53,518	£70,958	£51,942	£210,207
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	6%	11%	14%	10%	42%