	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,724	£24,080	£24,441	£25,052	£25,678	£122,975
Total Expenses	£22,551	£22,637	£22,714	£22,817	£22,922	£113,640
Profit Before Tax	£1,173	£1,443	£1,727	£2,235	£2,756	£9,335
Profit After Tax	£950	£1,169	£1,399	£1,811	£2,233	£7,561
Change In Property Value	£6	£11,300	£20,171	£26,841	£18,699	£77,017
Net Return	£956	£12,469	£21,570	£28,652	£20,932	£84,578
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	12%	15%	11%	45%