	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,092	£22,423	£22,984	£23,559	£24,265	£115,323
Total Expenses	£21,069	£21,148	£21,247	£21,349	£21,462	£106,275
Profit Before Tax	£1,023	£1,275	£1,737	£2,210	£2,803	£9,048
Profit After Tax	£829	£1,033	£1,407	£1,790	£2,271	£7,329
Change In Property Value	£4	£4	£8,499	£15,171	£20,188	£43,867
Net Return	£833	£1,037	£9,906	£16,961	£22,459	£51,196
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	37%