	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,100	£23,446	£23,798	£24,393	£25,003	£119,741
Total Expenses	£21,202	£21,287	£21,363	£21,464	£21,568	£106,883
Profit Before Tax	£1,898	£2,160	£2,436	£2,929	£3,435	£12,858
Profit After Tax	£1,537	£1,750	£1,973	£2,373	£2,783	£10,415
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£1,543	£12,250	£20,715	£27,314	£20,158	£81,980
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%