	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,440	£25,822	£26,467	£27,129	£27,943	£132,800
Total Expenses	£24,072	£24,121	£24,197	£24,274	£24,366	£121,030
Profit Before Tax	£1,368	£1,700	£2,270	£2,855	£3,577	£11,771
Profit After Tax	£1,108	£1,377	£1,839	£2,313	£2,897	£9,534
Change In Property Value	£5	£5	£10,600	£18,921	£25,179	£54,711
Net Return	£1,114	£1,382	£12,439	£21,234	£28,076	£64,245
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	37%