	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,328	£29,768	£30,512	£31,275	£32,213	£153,096
Total Expenses	£26,246	£26,301	£26,387	£26,474	£26,578	£131,986
Profit Before Tax	£3,082	£3,467	£4,126	£4,801	£5,635	£21,110
Profit After Tax	£2,496	£2,808	£3,342	£3,889	£4,564	£17,099
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£2,502	£2,814	£14,842	£24,417	£31,881	£76,456
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	17%	40%