	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,624	£31,083	£31,860	£32,657	£33,637	£159,861
Total Expenses	£28,359	£28,417	£28,505	£28,596	£28,704	£142,581
Profit Before Tax	£2,265	£2,667	£3,355	£4,061	£4,932	£17,280
Profit After Tax	£1,834	£2,160	£2,718	£3,290	£3,995	£13,997
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£1,841	£2,166	£15,218	£25,602	£33,687	£78,515
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	12%	16%	38%