	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,756	£25,127	£25,756	£26,399	£27,191	£129,230
Total Expenses	£22,329	£22,412	£22,518	£22,627	£22,748	£112,635
Profit Before Tax	£2,427	£2,715	£3,237	£3,773	£4,443	£16,595
Profit After Tax	£1,966	£2,199	£2,622	£3,056	£3,599	£13,442
Change In Property Value	£9,000	£9,180	£18,727	£24,345	£25,563	£86,815
Net Return	£10,966	£11,379	£21,349	£27,401	£29,161	£100,257
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	8%	8%	15%	19%	20%	69%