	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,672	£18,952	£19,236	£19,717	£20,210	£96,788
Total Expenses	£17,220	£17,298	£17,367	£17,457	£17,549	£86,891
Profit Before Tax	£1,452	£1,654	£1,869	£2,260	£2,661	£9,897
Profit After Tax	£1,176	£1,340	£1,514	£1,831	£2,155	£8,016
Change In Property Value	£4	£8,300	£14,816	£19,715	£13,735	£56,570
Net Return	£1,180	£9,640	£16,330	£21,546	£15,891	£64,587
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%