	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£65,004	£65,979	£67,629	£69,319	£71,399	£339,330
Total Expenses	£56,594	£56,703	£56,879	£57,059	£57,278	£284,513
Profit Before Tax	£8,410	£9,276	£10,750	£12,260	£14,121	£54,817
Profit After Tax	£6,812	£7,513	£8,707	£9,931	£11,438	£44,402
Change In Property Value	£13	£13	£25,001	£44,626	£59,384	£129,036
Net Return	£6,824	£7,526	£33,708	£54,557	£70,823	£173,438
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	8%	12%	16%	39%