	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,624	£21,948	£22,278	£22,835	£23,405	£112,090
Total Expenses	£19,285	£19,367	£19,441	£19,539	£19,638	£97,270
Profit Before Tax	£2,339	£2,581	£2,837	£3,296	£3,767	£14,820
Profit After Tax	£1,895	£2,091	£2,298	£2,670	£3,051	£12,004
Change In Property Value	£4,700	£14,241	£19,558	£22,882	£18,598	£79,979
Net Return	£6,595	£16,332	£21,855	£25,552	£21,650	£91,984
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	4%	11%	14%	17%	14%	60%