	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,496	£32,983	£33,808	£34,653	£35,693	£169,634
Total Expenses	£30,046	£30,141	£30,267	£30,395	£30,542	£151,391
Profit Before Tax	£2,450	£2,842	£3,541	£4,258	£5,151	£18,243
Profit After Tax	£1,984	£2,302	£2,869	£3,449	£4,172	£14,776
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£1,990	£2,308	£15,369	£25,762	£33,865	£79,294
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	12%	16%	38%