	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,636	£21,961	£22,290	£22,847	£23,418	£112,152
Total Expenses	£19,234	£19,279	£19,322	£19,388	£19,456	£96,678
Profit Before Tax	£2,402	£2,682	£2,968	£3,459	£3,963	£15,474
Profit After Tax	£1,946	£2,172	£2,404	£2,802	£3,210	£12,534
Change In Property Value	£5,150	£15,605	£21,430	£25,073	£20,379	£87,637
Net Return	£7,096	£17,777	£23,834	£27,875	£23,589	£100,171
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	11%	14%	17%	14%	59%