	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,528	£24,896	£25,269	£25,901	£26,549	£127,143
Total Expenses	£21,988	£22,075	£22,153	£22,258	£22,366	£110,840
Profit Before Tax	£2,540	£2,821	£3,116	£3,643	£4,183	£16,303
Profit After Tax	£2,057	£2,285	£2,524	£2,951	£3,388	£13,205
Change In Property Value	£5	£10,900	£19,457	£25,891	£18,038	£74,291
Net Return	£2,063	£13,185	£21,981	£28,842	£21,426	£87,496
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%