	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,940	£18,209	£18,482	£18,944	£19,418	£92,994
Total Expenses	£16,342	£16,419	£16,487	£16,576	£16,666	£82,490
Profit Before Tax	£1,598	£1,790	£1,995	£2,369	£2,752	£10,504
Profit After Tax	£1,294	£1,450	£1,616	£1,919	£2,229	£8,508
Change In Property Value	£4	£7,800	£13,923	£18,528	£12,908	£53,162
Net Return	£1,298	£9,250	£15,539	£20,446	£15,137	£61,670
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%