	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,400	£20,706	£21,224	£21,754	£22,407	£106,491
Total Expenses	£19,513	£19,590	£19,685	£19,782	£19,889	£98,459
Profit Before Tax	£887	£1,116	£1,539	£1,973	£2,517	£8,032
Profit After Tax	£718	£904	£1,247	£1,598	£2,039	£6,506
Change In Property Value	£11,700	£12,051	£22,756	£26,190	£27,762	£100,460
Net Return	£12,418	£12,955	£24,003	£27,788	£29,801	£106,966
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	10%	19%	22%	24%	86%