	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,856	£18,124	£18,396	£18,856	£19,327	£92,558
Total Expenses	£16,012	£16,089	£16,157	£16,245	£16,335	£80,838
Profit Before Tax	£1,844	£2,035	£2,239	£2,611	£2,992	£11,720
Profit After Tax	£1,494	£1,648	£1,813	£2,115	£2,424	£9,494
Change In Property Value	£4	£7,600	£13,566	£18,053	£12,577	£51,799
Net Return	£1,497	£9,248	£15,379	£20,167	£15,000	£61,293
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	12%	50%