	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,628	£23,982	£24,342	£24,951	£25,574	£122,478
Total Expenses	£21,255	£21,340	£21,417	£21,520	£21,625	£107,156
Profit Before Tax	£2,373	£2,642	£2,925	£3,431	£3,950	£15,321
Profit After Tax	£1,922	£2,140	£2,369	£2,779	£3,199	£12,410
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£1,928	£12,640	£21,112	£27,720	£20,575	£83,975
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%