	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£46,380	£47,076	£48,253	£49,459	£50,943	£242,110
Total Expenses	£41,354	£41,469	£41,630	£41,794	£41,985	£208,232
Profit Before Tax	£5,026	£5,607	£6,623	£7,665	£8,957	£33,877
Profit After Tax	£4,071	£4,541	£5,364	£6,208	£7,255	£27,441
Change In Property Value	£9	£9	£17,500	£31,238	£41,569	£90,325
Net Return	£4,080	£4,550	£22,865	£37,446	£48,824	£117,766
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	2%	8%	13%	17%	40%