	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,852	£19,135	£19,422	£19,907	£20,405	£97,721
Total Expenses	£17,367	£17,445	£17,515	£17,605	£17,697	£87,628
Profit Before Tax	£1,485	£1,690	£1,907	£2,302	£2,708	£10,093
Profit After Tax	£1,203	£1,369	£1,545	£1,865	£2,193	£8,175
Change In Property Value	£4	£8,380	£14,958	£19,905	£13,867	£57,116
Net Return	£1,207	£9,749	£16,503	£21,770	£16,061	£65,291
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%