	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,244	£20,548	£20,856	£21,377	£21,912	£104,937
Total Expenses	£18,181	£18,262	£18,334	£18,428	£18,524	£91,728
Profit Before Tax	£2,063	£2,286	£2,522	£2,950	£3,388	£13,209
Profit After Tax	£1,671	£1,852	£2,043	£2,389	£2,744	£10,699
Change In Property Value	£4,400	£13,332	£18,309	£21,422	£17,411	£74,874
Net Return	£6,071	£15,184	£20,352	£23,811	£20,156	£85,573
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	4%	11%	14%	17%	14%	60%