	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,828	£22,155	£22,488	£23,050	£23,626	£113,147
Total Expenses	£19,788	£19,870	£19,945	£20,043	£20,143	£99,788
Profit Before Tax	£2,040	£2,285	£2,543	£3,007	£3,483	£13,359
Profit After Tax	£1,653	£1,851	£2,060	£2,436	£2,821	£10,821
Change In Property Value	£5	£9,700	£17,315	£23,041	£16,052	£66,112
Net Return	£1,658	£11,551	£19,375	£25,477	£18,873	£76,933
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%