	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,120	£27,527	£28,215	£28,920	£29,788	£141,570
Total Expenses	£25,628	£25,681	£25,760	£25,842	£25,939	£128,850
Profit Before Tax	£1,492	£1,846	£2,455	£3,079	£3,849	£12,720
Profit After Tax	£1,208	£1,495	£1,988	£2,494	£3,118	£10,303
Change In Property Value	£6	£6	£11,300	£20,171	£26,842	£58,324
Net Return	£1,214	£1,501	£13,289	£22,665	£29,959	£68,628
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	37%