	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,640	£20,950	£21,473	£22,010	£22,670	£107,744
Total Expenses	£19,622	£19,665	£19,728	£19,792	£19,869	£98,677
Profit Before Tax	£1,018	£1,285	£1,745	£2,218	£2,801	£9,067
Profit After Tax	£824	£1,041	£1,414	£1,796	£2,269	£7,344
Change In Property Value	£4	£4	£8,599	£15,350	£20,426	£44,383
Net Return	£829	£1,045	£10,013	£17,146	£22,695	£51,727
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	37%