	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,928	£21,242	£21,561	£22,100	£22,652	£108,482
Total Expenses	£18,732	£18,814	£18,887	£18,982	£19,080	£94,496
Profit Before Tax	£2,196	£2,428	£2,674	£3,117	£3,572	£13,986
Profit After Tax	£1,778	£1,967	£2,166	£2,525	£2,893	£11,329
Change In Property Value	£4,550	£13,787	£18,933	£22,152	£18,005	£77,427
Net Return	£6,328	£15,753	£21,099	£24,677	£20,898	£88,756
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	4%	11%	14%	17%	14%	60%