	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,876	£22,204	£22,537	£23,101	£23,678	£113,396
Total Expenses	£19,825	£19,907	£19,982	£20,080	£20,180	£99,974
Profit Before Tax	£2,051	£2,297	£2,555	£3,021	£3,498	£13,422
Profit After Tax	£1,662	£1,860	£2,070	£2,447	£2,833	£10,872
Change In Property Value	£5	£9,720	£17,350	£23,088	£16,085	£66,249
Net Return	£1,666	£11,580	£19,420	£25,535	£18,918	£77,120
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%