	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,616	£20,925	£21,448	£21,985	£22,644	£107,618
Total Expenses	£19,495	£19,572	£19,667	£19,765	£19,873	£98,373
Profit Before Tax	£1,121	£1,353	£1,781	£2,220	£2,771	£9,245
Profit After Tax	£908	£1,096	£1,443	£1,798	£2,244	£7,489
Change In Property Value	£4	£4	£7,780	£13,888	£18,480	£40,156
Net Return	£912	£1,100	£9,223	£15,686	£20,725	£47,645
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	13%	17%	38%