	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,040	£23,386	£23,970	£24,569	£25,307	£120,272
Total Expenses	£20,928	£21,008	£21,110	£21,214	£21,330	£105,590
Profit Before Tax	£2,112	£2,377	£2,860	£3,356	£3,977	£14,682
Profit After Tax	£1,711	£1,926	£2,317	£2,718	£3,221	£11,893
Change In Property Value	£8,380	£8,548	£17,437	£22,668	£23,802	£80,835
Net Return	£10,091	£10,473	£19,754	£25,387	£27,023	£92,727
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	7%	8%	15%	19%	20%	69%