	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,804	£19,086	£19,372	£19,857	£20,353	£97,472
Total Expenses	£16,750	£16,829	£16,898	£16,988	£17,081	£84,546
Profit Before Tax	£2,054	£2,257	£2,474	£2,868	£3,272	£12,926
Profit After Tax	£1,663	£1,829	£2,004	£2,323	£2,651	£10,470
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,525
Net Return	£1,667	£9,829	£16,284	£21,326	£15,889	£64,995
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	12%	51%