	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	£23,881	£23,972	£24,055	£24,167	£24,282	£120,358
Profit Before Tax	£3,491	£3,810	£4,144	£4,737	£5,345	£21,527
Profit After Tax	£2,827	£3,086	£3,357	£3,837	£4,329	£17,437
Change In Property Value	£6	£11,900	£21,242	£28,267	£19,692	£81,107
Net Return	£2,833	£14,986	£24,599	£32,104	£24,022	£98,543
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	16%	12%	50%