	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,720	£25,091	£25,718	£26,361	£27,152	£129,042
Total Expenses	£23,405	£23,453	£23,527	£23,602	£23,692	£117,678
Profit Before Tax	£1,315	£1,638	£2,191	£2,759	£3,460	£11,364
Profit After Tax	£1,065	£1,326	£1,775	£2,235	£2,803	£9,205
Change In Property Value	£5	£5	£10,300	£18,386	£24,466	£53,163
Net Return	£1,071	£1,332	£12,075	£20,621	£27,269	£62,367
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	37%