	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,372	£27,783	£28,199	£28,904	£29,627	£141,885
Total Expenses	£23,880	£23,971	£24,053	£24,166	£24,281	£120,350
Profit Before Tax	£3,492	£3,812	£4,146	£4,739	£5,346	£21,535
Profit After Tax	£2,829	£3,088	£3,358	£3,838	£4,330	£17,443
Change In Property Value	£6	£11,899	£21,240	£28,264	£19,691	£81,100
Net Return	£2,835	£14,987	£24,598	£32,102	£24,021	£98,543
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	16%	12%	50%