	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,928	£30,377	£30,833	£31,603	£32,393	£155,134
Total Expenses	£26,981	£27,038	£27,094	£27,181	£27,271	£135,565
Profit Before Tax	£2,947	£3,339	£3,739	£4,422	£5,123	£19,570
Profit After Tax	£2,387	£2,705	£3,028	£3,582	£4,149	£15,852
Change In Property Value	£7	£14,600	£26,061	£34,680	£24,160	£99,509
Net Return	£2,395	£17,305	£29,090	£38,262	£28,310	£115,361
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	47%