	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,336	£18,611	£18,890	£19,362	£19,847	£95,046
Total Expenses	£16,382	£16,459	£16,528	£16,617	£16,708	£82,695
Profit Before Tax	£1,954	£2,152	£2,362	£2,745	£3,138	£12,351
Profit After Tax	£1,583	£1,743	£1,913	£2,224	£2,542	£10,004
Change In Property Value	£4	£7,800	£13,923	£18,528	£12,908	£53,162
Net Return	£1,587	£9,543	£15,836	£20,751	£15,450	£63,167
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	12%	51%