	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,996	£22,326	£22,661	£23,227	£23,808	£114,018
Total Expenses	£20,396	£20,441	£20,485	£20,552	£20,621	£102,495
Profit Before Tax	£1,600	£1,885	£2,176	£2,675	£3,187	£11,523
Profit After Tax	£1,296	£1,527	£1,762	£2,167	£2,582	£9,333
Change In Property Value	£8,250	£19,539	£26,000	£30,189	£22,189	£106,168
Net Return	£9,546	£21,065	£27,763	£32,356	£24,771	£115,501
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	5%	12%	15%	18%	14%	64%