	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,376	£23,727	£24,320	£24,928	£25,676	£122,026
Total Expenses	£21,199	£21,281	£21,383	£21,487	£21,605	£106,955
Profit Before Tax	£2,177	£2,446	£2,937	£3,440	£4,071	£15,071
Profit After Tax	£1,763	£1,981	£2,379	£2,787	£3,297	£12,207
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£1,767	£1,986	£10,879	£17,959	£23,488	£56,079
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	17%	41%