	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,752	£29,183	£29,913	£30,661	£31,581	£150,089
Total Expenses	£26,188	£26,243	£26,327	£26,412	£26,515	£131,685
Profit Before Tax	£2,564	£2,940	£3,586	£4,248	£5,065	£18,404
Profit After Tax	£2,077	£2,382	£2,905	£3,441	£4,103	£14,907
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£2,082	£2,387	£14,405	£23,969	£31,420	£74,264
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	39%