	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,272	£28,696	£29,127	£29,855	£30,601	£146,550
Total Expenses	£26,654	£26,709	£26,762	£26,846	£26,931	£133,902
Profit Before Tax	£1,618	£1,987	£2,364	£3,009	£3,670	£12,649
Profit After Tax	£1,311	£1,610	£1,915	£2,437	£2,973	£10,245
Change In Property Value	£7	£14,500	£25,883	£34,443	£23,995	£98,828
Net Return	£1,318	£16,110	£27,798	£36,880	£26,968	£109,073
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	11%	15%	11%	45%