	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,556	£17,819	£18,087	£18,539	£19,002	£91,003
Total Expenses	£16,304	£16,380	£16,448	£16,535	£16,624	£82,291
Profit Before Tax	£1,252	£1,439	£1,639	£2,004	£2,378	£8,712
Profit After Tax	£1,014	£1,166	£1,327	£1,623	£1,926	£7,057
Change In Property Value	£3,900	£11,817	£16,229	£18,988	£15,433	£66,366
Net Return	£4,914	£12,983	£17,556	£20,611	£17,359	£73,423
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	10%	14%	16%	14%	59%