	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,852	£22,180	£22,512	£23,075	£23,652	£113,272
Total Expenses	£19,147	£19,229	£19,304	£19,402	£19,502	£96,583
Profit Before Tax	£2,705	£2,950	£3,209	£3,674	£4,150	£16,688
Profit After Tax	£2,191	£2,390	£2,599	£2,976	£3,362	£13,518
Change In Property Value	£5	£9,300	£16,601	£22,091	£15,390	£63,386
Net Return	£2,196	£11,690	£19,200	£25,066	£18,751	£76,904
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	17%	12%	51%