	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,180	£21,498	£22,035	£22,586	£23,264	£110,562
Total Expenses	£19,393	£19,471	£19,567	£19,666	£19,777	£97,874
Profit Before Tax	£1,787	£2,027	£2,468	£2,920	£3,487	£12,689
Profit After Tax	£1,448	£1,642	£1,999	£2,365	£2,824	£10,278
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£1,451	£1,646	£9,699	£16,110	£21,115	£50,021
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	41%