	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,696	£22,021	£22,352	£22,911	£23,483	£112,463
Total Expenses	£20,032	£20,114	£20,188	£20,286	£20,386	£101,007
Profit Before Tax	£1,664	£1,907	£2,163	£2,624	£3,097	£11,456
Profit After Tax	£1,348	£1,545	£1,752	£2,126	£2,509	£9,279
Change In Property Value	£5	£9,860	£17,600	£23,421	£16,317	£67,203
Net Return	£1,353	£11,405	£19,353	£25,547	£18,825	£76,482
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	47%