	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,140	£19,427	£19,719	£20,211	£20,717	£99,214
Total Expenses	£17,910	£17,989	£18,059	£18,150	£18,243	£90,351
Profit Before Tax	£1,230	£1,438	£1,660	£2,061	£2,473	£8,863
Profit After Tax	£996	£1,165	£1,344	£1,670	£2,004	£7,179
Change In Property Value	£4	£8,700	£15,530	£20,666	£14,397	£59,297
Net Return	£1,001	£9,865	£16,874	£22,335	£16,401	£66,475
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	47%