	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,072	£24,433	£24,800	£25,420	£26,055	£124,779
Total Expenses	£21,621	£21,707	£21,785	£21,888	£21,995	£108,995
Profit Before Tax	£2,451	£2,726	£3,015	£3,531	£4,060	£15,784
Profit After Tax	£1,985	£2,208	£2,442	£2,860	£3,289	£12,785
Change In Property Value	£5	£10,700	£19,100	£25,416	£17,707	£72,928
Net Return	£1,991	£12,908	£21,542	£28,276	£20,996	£85,713
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%