	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,396	£18,672	£18,952	£19,426	£19,911	£95,357
Total Expenses	£16,708	£16,786	£16,855	£16,944	£17,035	£84,327
Profit Before Tax	£1,688	£1,886	£2,097	£2,482	£2,876	£11,030
Profit After Tax	£1,367	£1,528	£1,699	£2,010	£2,330	£8,935
Change In Property Value	£4	£7,999	£14,278	£19,000	£13,237	£54,519
Net Return	£1,371	£9,527	£15,977	£21,011	£15,567	£63,453
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%