	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,456	£18,733	£19,014	£19,489	£19,976	£95,668
Total Expenses	£17,037	£17,115	£17,184	£17,273	£17,365	£85,975
Profit Before Tax	£1,419	£1,618	£1,830	£2,216	£2,612	£9,693
Profit After Tax	£1,149	£1,310	£1,482	£1,795	£2,115	£7,852
Change In Property Value	£4	£8,200	£14,637	£19,478	£13,570	£55,889
Net Return	£1,153	£9,511	£16,119	£21,273	£15,685	£63,740
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%