	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,248	£19,537	£20,025	£20,526	£21,142	£100,477
Total Expenses	£17,811	£17,886	£17,978	£18,072	£18,176	£89,922
Profit Before Tax	£1,437	£1,651	£2,047	£2,454	£2,966	£10,555
Profit After Tax	£1,164	£1,337	£1,658	£1,988	£2,402	£8,549
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£1,167	£1,341	£8,659	£14,483	£19,030	£44,679
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	40%