	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,016	£17,271	£17,530	£17,969	£18,418	£88,204
Total Expenses	£15,554	£15,592	£15,628	£15,683	£15,738	£78,196
Profit Before Tax	£1,462	£1,679	£1,902	£2,286	£2,680	£10,008
Profit After Tax	£1,184	£1,360	£1,541	£1,852	£2,170	£8,107
Change In Property Value	£6,225	£14,743	£19,619	£22,779	£16,743	£80,109
Net Return	£7,409	£16,103	£21,159	£24,631	£18,913	£88,215
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	6%	12%	16%	18%	14%	66%