	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,320	£19,610	£19,904	£20,402	£20,912	£100,147
Total Expenses	£17,446	£17,524	£17,595	£17,686	£17,780	£88,031
Profit Before Tax	£1,875	£2,085	£2,309	£2,715	£3,131	£12,115
Profit After Tax	£1,518	£1,689	£1,870	£2,199	£2,536	£9,813
Change In Property Value	£4,200	£12,726	£17,477	£20,448	£16,620	£71,471
Net Return	£5,718	£14,415	£19,347	£22,647	£19,156	£81,284
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	11%	14%	17%	14%	60%