	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,100	£23,446	£23,798	£24,393	£25,003	£119,741
Total Expenses	£22,006	£22,091	£22,167	£22,268	£22,372	£110,904
Profit Before Tax	£1,094	£1,356	£1,631	£2,125	£2,631	£8,837
Profit After Tax	£886	£1,098	£1,321	£1,721	£2,131	£7,158
Change In Property Value	£8,250	£19,539	£26,000	£30,189	£22,189	£106,167
Net Return	£9,136	£20,637	£27,322	£31,910	£24,320	£113,325
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	5%	11%	15%	18%	13%	63%