	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,256	£20,560	£20,868	£21,390	£21,925	£104,999
Total Expenses	£18,504	£18,585	£18,657	£18,751	£18,847	£93,343
Profit Before Tax	£1,752	£1,975	£2,212	£2,639	£3,078	£11,656
Profit After Tax	£1,419	£1,600	£1,791	£2,138	£2,493	£9,441
Change In Property Value	£6,750	£15,986	£21,273	£24,700	£18,155	£86,865
Net Return	£8,169	£17,586	£23,065	£26,838	£20,648	£96,306
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	6%	12%	16%	18%	14%	66%