	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,480	£30,937	£31,711	£32,503	£33,478	£159,110
Total Expenses	£28,742	£28,799	£28,887	£28,977	£29,085	£144,490
Profit Before Tax	£1,738	£2,138	£2,824	£3,526	£4,393	£14,620
Profit After Tax	£1,408	£1,732	£2,287	£2,856	£3,558	£11,842
Change In Property Value	£6	£6	£12,700	£22,670	£30,167	£65,550
Net Return	£1,414	£1,738	£14,987	£25,526	£33,726	£77,392
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	37%