	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,532	£17,795	£18,062	£18,513	£18,976	£90,879
Total Expenses	£16,285	£16,362	£16,429	£16,516	£16,605	£82,198
Profit Before Tax	£1,247	£1,433	£1,633	£1,997	£2,371	£8,681
Profit After Tax	£1,010	£1,161	£1,322	£1,618	£1,921	£7,031
Change In Property Value	£4	£7,790	£13,905	£18,504	£12,891	£53,094
Net Return	£1,014	£8,951	£15,228	£20,122	£14,812	£60,126
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%