	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,880	£27,283	£27,965	£28,664	£29,524	£140,317
Total Expenses	£25,404	£25,456	£25,535	£25,616	£25,712	£127,723
Profit Before Tax	£1,476	£1,827	£2,430	£3,049	£3,812	£12,595
Profit After Tax	£1,196	£1,480	£1,969	£2,469	£3,088	£10,202
Change In Property Value	£6	£6	£11,199	£19,991	£26,602	£57,803
Net Return	£1,201	£1,486	£13,168	£22,460	£29,690	£68,004
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	37%