	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£51,444	£52,216	£53,521	£54,859	£56,505	£268,545
Total Expenses	£47,299	£47,388	£47,529	£47,674	£47,849	£237,739
Profit Before Tax	£4,145	£4,828	£5,992	£7,185	£8,656	£30,805
Profit After Tax	£3,357	£3,911	£4,853	£5,820	£7,011	£24,952
Change In Property Value	£10	£10	£20,998	£37,482	£49,878	£108,380
Net Return	£3,368	£3,921	£25,852	£43,302	£56,889	£133,332
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	12%	16%	37%