	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,544	£17,807	£18,074	£18,526	£18,989	£90,941
Total Expenses	£16,303	£16,379	£16,447	£16,534	£16,623	£82,284
Profit Before Tax	£1,241	£1,428	£1,628	£1,992	£2,367	£8,656
Profit After Tax	£1,006	£1,157	£1,318	£1,614	£1,917	£7,012
Change In Property Value	£4	£7,800	£13,923	£18,528	£12,908	£53,162
Net Return	£1,009	£8,957	£15,241	£20,142	£14,825	£60,174
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%