	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,960	£25,334	£25,968	£26,617	£27,415	£130,295
Total Expenses	£23,627	£23,676	£23,750	£23,826	£23,916	£118,795
Profit Before Tax	£1,333	£1,658	£2,218	£2,791	£3,499	£11,499
Profit After Tax	£1,080	£1,343	£1,796	£2,261	£2,834	£9,314
Change In Property Value	£5	£5	£10,400	£18,564	£24,704	£53,679
Net Return	£1,085	£1,349	£12,197	£20,825	£27,538	£62,993
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	37%