	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,192	£27,600	£28,290	£28,997	£29,867	£141,946
Total Expenses	£25,239	£25,291	£25,371	£25,453	£25,550	£126,904
Profit Before Tax	£1,953	£2,309	£2,919	£3,545	£4,317	£15,042
Profit After Tax	£1,582	£1,870	£2,364	£2,871	£3,497	£12,184
Change In Property Value	£6	£6	£11,100	£19,814	£26,367	£57,292
Net Return	£1,588	£1,876	£13,465	£22,685	£29,863	£69,476
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	12%	16%	38%