	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,676	£20,986	£21,301	£21,833	£22,379	£107,176
Total Expenses	£18,225	£18,306	£18,378	£18,473	£18,570	£91,952
Profit Before Tax	£2,451	£2,681	£2,923	£3,360	£3,809	£15,224
Profit After Tax	£1,986	£2,171	£2,367	£2,722	£3,085	£12,331
Change In Property Value	£4	£8,800	£15,708	£20,903	£14,562	£59,978
Net Return	£1,990	£10,971	£18,076	£23,625	£17,648	£72,310
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	17%	12%	51%