	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,400	£23,751	£24,345	£24,953	£25,702	£122,151
Total Expenses	£22,194	£22,275	£22,377	£22,482	£22,599	£111,927
Profit Before Tax	£1,206	£1,476	£1,968	£2,471	£3,103	£10,224
Profit After Tax	£977	£1,196	£1,594	£2,002	£2,513	£8,281
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£982	£1,200	£10,594	£18,067	£23,891	£54,734
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	37%