	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,788	£23,130	£23,477	£24,064	£24,665	£118,124
Total Expenses	£21,332	£21,416	£21,491	£21,592	£21,695	£107,525
Profit Before Tax	£1,456	£1,714	£1,985	£2,472	£2,971	£10,598
Profit After Tax	£1,180	£1,388	£1,608	£2,002	£2,406	£8,584
Change In Property Value	£5	£10,600	£18,921	£25,179	£17,541	£72,246
Net Return	£1,185	£11,989	£20,529	£27,181	£19,947	£80,831
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	11%	46%