	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£48,180	£48,903	£49,636	£50,877	£52,149	£249,745
Total Expenses	£43,124	£43,208	£43,292	£43,427	£43,564	£216,615
Profit Before Tax	£5,056	£5,694	£6,344	£7,451	£8,585	£33,130
Profit After Tax	£4,096	£4,612	£5,139	£6,035	£6,954	£26,835
Change In Property Value	£12	£23,500	£41,948	£55,821	£38,888	£160,169
Net Return	£4,107	£28,113	£47,087	£61,856	£45,842	£187,004
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	1%	7%	11%	15%	11%	45%