	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,004	£23,349	£23,699	£24,292	£24,899	£119,243
Total Expenses	£20,388	£20,472	£20,548	£20,650	£20,753	£102,811
Profit Before Tax	£2,616	£2,877	£3,151	£3,642	£4,146	£16,432
Profit After Tax	£2,119	£2,330	£2,552	£2,950	£3,358	£13,310
Change In Property Value	£5,000	£15,150	£20,806	£24,343	£19,785	£85,084
Net Return	£7,119	£17,480	£23,358	£27,293	£23,144	£98,394
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	4%	11%	14%	17%	14%	60%