	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,560	£22,898	£23,471	£24,058	£24,779	£117,766
Total Expenses	£21,403	£21,449	£21,517	£21,586	£21,669	£107,624
Profit Before Tax	£1,157	£1,450	£1,954	£2,471	£3,110	£10,143
Profit After Tax	£937	£1,174	£1,583	£2,002	£2,519	£8,215
Change In Property Value	£5	£5	£9,400	£16,779	£22,329	£48,517
Net Return	£942	£1,179	£10,983	£18,781	£24,848	£56,733
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	37%