	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,248	£25,627	£26,267	£26,924	£27,732	£131,798
Total Expenses	£22,664	£22,713	£22,788	£22,865	£22,956	£113,986
Profit Before Tax	£2,584	£2,913	£3,479	£4,059	£4,776	£17,812
Profit After Tax	£2,093	£2,360	£2,818	£3,288	£3,868	£14,428
Change In Property Value	£9,900	£10,098	£20,600	£26,780	£28,119	£95,497
Net Return	£11,993	£12,458	£23,418	£30,068	£31,987	£109,924
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	7%	8%	14%	19%	20%	68%