	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,496	£29,938	£30,687	£31,454	£32,398	£153,973
Total Expenses	£28,358	£28,448	£28,566	£28,686	£28,823	£142,882
Profit Before Tax	£1,138	£1,490	£2,121	£2,768	£3,574	£11,091
Profit After Tax	£922	£1,207	£1,718	£2,242	£2,895	£8,984
Change In Property Value	£5,900	£5,959	£18,056	£24,797	£29,012	£83,723
Net Return	£6,822	£7,166	£19,774	£27,038	£31,907	£92,707
Return From Rental Income (%)	0%	1%	1%	1%	1%	5%
Total Net Return (%)	3%	4%	10%	14%	16%	48%