	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,580	£23,934	£24,293	£24,900	£25,523	£122,229
Total Expenses	£21,359	£21,406	£21,453	£21,524	£21,597	£107,338
Profit Before Tax	£2,221	£2,527	£2,840	£3,376	£3,926	£14,891
Profit After Tax	£1,799	£2,047	£2,300	£2,735	£3,180	£12,061
Change In Property Value	£5,750	£17,423	£23,927	£27,994	£22,753	£97,847
Net Return	£7,549	£19,470	£26,227	£30,729	£25,933	£109,909
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	10%	14%	16%	14%	58%