	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,576	£21,900	£22,447	£23,008	£23,699	£112,630
Total Expenses	£20,623	£20,701	£20,799	£20,899	£21,010	£104,032
Profit Before Tax	£953	£1,199	£1,648	£2,110	£2,688	£8,598
Profit After Tax	£772	£971	£1,335	£1,709	£2,177	£6,964
Change In Property Value	£4	£4	£8,300	£14,816	£19,716	£42,840
Net Return	£776	£975	£9,635	£16,525	£21,893	£49,804
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	37%