	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,940	£24,299	£24,664	£25,280	£25,912	£124,095
Total Expenses	£22,734	£22,820	£22,897	£23,001	£23,106	£114,558
Profit Before Tax	£1,206	£1,479	£1,766	£2,280	£2,806	£9,537
Profit After Tax	£977	£1,198	£1,431	£1,846	£2,273	£7,725
Change In Property Value	£6	£11,400	£20,349	£27,079	£18,865	£77,699
Net Return	£983	£12,598	£21,780	£28,925	£21,138	£85,424
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	12%	15%	11%	45%