	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,680	£26,065	£26,717	£27,385	£28,206	£134,053
Total Expenses	£24,294	£24,344	£24,420	£24,498	£24,591	£122,147
Profit Before Tax	£1,386	£1,721	£2,297	£2,887	£3,616	£11,906
Profit After Tax	£1,123	£1,394	£1,860	£2,338	£2,929	£9,644
Change In Property Value	£5,350	£5,404	£16,373	£22,485	£26,308	£75,919
Net Return	£6,473	£6,798	£18,233	£24,823	£29,236	£85,563
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	10%	14%	17%	49%