	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,212	£22,545	£22,883	£23,455	£24,042	£115,138
Total Expenses	£20,460	£20,543	£20,618	£20,717	£20,818	£103,157
Profit Before Tax	£1,752	£2,002	£2,265	£2,738	£3,223	£11,981
Profit After Tax	£1,419	£1,622	£1,835	£2,218	£2,611	£9,705
Change In Property Value	£5	£10,094	£18,018	£23,977	£16,704	£68,798
Net Return	£1,424	£11,716	£19,853	£26,195	£19,315	£78,502
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%