	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,680	£32,155	£32,959	£33,783	£34,797	£165,374
Total Expenses	£29,854	£29,913	£30,004	£30,097	£30,209	£150,076
Profit Before Tax	£1,827	£2,243	£2,955	£3,686	£4,588	£15,298
Profit After Tax	£1,479	£1,817	£2,394	£2,986	£3,716	£12,392
Change In Property Value	£7	£7	£13,200	£23,562	£31,355	£68,131
Net Return	£1,486	£1,823	£15,594	£26,548	£35,071	£80,522
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	37%