	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,904	£21,218	£21,536	£22,074	£22,626	£108,358
Total Expenses	£19,374	£19,455	£19,528	£19,623	£19,721	£97,701
Profit Before Tax	£1,530	£1,763	£2,008	£2,451	£2,905	£10,657
Profit After Tax	£1,240	£1,428	£1,627	£1,985	£2,353	£8,632
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£1,244	£10,928	£18,584	£24,551	£18,074	£73,381
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	47%