	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,676	£20,986	£21,301	£21,833	£22,379	£107,176
Total Expenses	£19,188	£19,269	£19,342	£19,437	£19,534	£96,770
Profit Before Tax	£1,488	£1,717	£1,959	£2,397	£2,845	£10,406
Profit After Tax	£1,205	£1,391	£1,587	£1,941	£2,305	£8,429
Change In Property Value	£5	£9,399	£16,777	£22,326	£15,554	£64,061
Net Return	£1,210	£10,790	£18,364	£24,267	£17,858	£72,489
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	47%