	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£54,996	£55,821	£57,216	£58,647	£60,406	£287,087
Total Expenses	£47,175	£47,303	£47,486	£47,673	£47,891	£237,527
Profit Before Tax	£7,821	£8,518	£9,731	£10,974	£12,515	£49,560
Profit After Tax	£6,335	£6,899	£7,882	£8,889	£10,137	£40,143
Change In Property Value	£10	£10	£20,000	£35,701	£47,507	£103,229
Net Return	£6,345	£6,909	£27,882	£44,590	£57,645	£143,372
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	17%	42%