	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£18,290	£18,330	£18,390	£18,451	£18,523	£91,983
Profit Before Tax	£910	£1,158	£1,585	£2,024	£2,566	£8,243
Profit After Tax	£737	£938	£1,284	£1,639	£2,079	£6,677
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£741	£942	£9,284	£15,920	£21,081	£47,968
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	37%