	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,656	£26,041	£26,692	£27,359	£28,180	£133,928
Total Expenses	£22,419	£22,504	£22,612	£22,722	£22,847	£113,105
Profit Before Tax	£3,237	£3,537	£4,080	£4,637	£5,333	£20,823
Profit After Tax	£2,622	£2,865	£3,305	£3,756	£4,319	£16,867
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£2,626	£2,869	£12,305	£19,821	£25,698	£63,319
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	14%	18%	43%