	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,116	£25,493	£26,130	£26,783	£27,587	£131,109
Total Expenses	£22,365	£22,449	£22,556	£22,665	£22,788	£112,823
Profit Before Tax	£2,751	£3,044	£3,574	£4,118	£4,799	£18,286
Profit After Tax	£2,228	£2,465	£2,895	£3,336	£3,887	£14,812
Change In Property Value	£9,000	£9,180	£18,727	£24,345	£25,563	£86,815
Net Return	£11,228	£11,645	£21,622	£27,681	£29,450	£101,627
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	15%	19%	20%	70%