	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,956	£23,300	£23,650	£24,241	£24,847	£118,994
Total Expenses	£20,705	£20,789	£20,865	£20,966	£21,069	£104,395
Profit Before Tax	£2,251	£2,511	£2,785	£3,275	£3,778	£14,599
Profit After Tax	£1,823	£2,034	£2,256	£2,653	£3,060	£11,826
Change In Property Value	£5	£10,200	£18,207	£24,229	£16,879	£69,520
Net Return	£1,829	£12,234	£20,463	£26,881	£19,939	£81,346
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%