	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,216	£24,579	£24,948	£25,572	£26,211	£125,526
Total Expenses	£21,732	£21,818	£21,896	£22,000	£22,107	£109,553
Profit Before Tax	£2,484	£2,761	£3,052	£3,571	£4,104	£15,973
Profit After Tax	£2,012	£2,237	£2,472	£2,893	£3,324	£12,938
Change In Property Value	£5	£10,760	£19,207	£25,559	£17,806	£73,337
Net Return	£2,018	£12,997	£21,679	£28,452	£21,130	£86,275
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%