	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,088	£23,434	£24,020	£24,621	£25,359	£120,522
Total Expenses	£20,377	£20,458	£20,559	£20,663	£20,780	£102,836
Profit Before Tax	£2,711	£2,977	£3,461	£3,958	£4,580	£17,686
Profit After Tax	£2,196	£2,411	£2,803	£3,206	£3,710	£14,326
Change In Property Value	£4	£4	£8,100	£14,459	£19,240	£41,807
Net Return	£2,200	£2,415	£10,903	£17,664	£22,950	£56,133
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	8%	14%	18%	43%