	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,400	£20,706	£21,224	£21,754	£22,407	£106,491
Total Expenses	£19,402	£19,444	£19,506	£19,571	£19,646	£97,569
Profit Before Tax	£998	£1,262	£1,717	£2,184	£2,760	£8,921
Profit After Tax	£808	£1,022	£1,391	£1,769	£2,236	£7,226
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£813	£1,026	£9,891	£16,942	£22,427	£51,099
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	37%