	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,916	£18,185	£18,458	£18,919	£19,392	£92,869
Total Expenses	£16,597	£16,674	£16,742	£16,830	£16,920	£83,764
Profit Before Tax	£1,319	£1,511	£1,715	£2,089	£2,472	£9,105
Profit After Tax	£1,068	£1,224	£1,389	£1,692	£2,002	£7,375
Change In Property Value	£4	£7,960	£14,209	£18,908	£13,172	£54,253
Net Return	£1,072	£9,184	£15,598	£20,600	£15,174	£61,628
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%