	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,472	£20,779	£21,091	£21,618	£22,158	£106,118
Total Expenses	£18,365	£18,446	£18,518	£18,613	£18,709	£92,651
Profit Before Tax	£2,107	£2,333	£2,573	£3,006	£3,449	£13,468
Profit After Tax	£1,707	£1,890	£2,084	£2,434	£2,794	£10,909
Change In Property Value	£4	£8,900	£15,887	£21,141	£14,728	£60,660
Net Return	£1,711	£10,790	£17,971	£23,575	£17,522	£71,569
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	50%