	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	£18,288	£18,328	£18,388	£18,449	£18,521	£91,974
Profit Before Tax	£912	£1,160	£1,587	£2,026	£2,568	£8,253
Profit After Tax	£739	£939	£1,286	£1,641	£2,080	£6,685
Change In Property Value	£4	£4	£7,999	£14,279	£19,001	£41,286
Net Return	£743	£943	£9,285	£15,919	£21,081	£47,971
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	37%