	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,884	£20,182	£20,485	£20,997	£21,522	£103,070
Total Expenses	£18,093	£18,136	£18,176	£18,238	£18,301	£90,944
Profit Before Tax	£1,791	£2,047	£2,309	£2,759	£3,221	£12,127
Profit After Tax	£1,450	£1,658	£1,870	£2,235	£2,609	£9,823
Change In Property Value	£7,275	£17,230	£22,928	£26,622	£19,567	£93,621
Net Return	£8,725	£18,887	£24,798	£28,857	£22,176	£103,443
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	6%	12%	16%	18%	14%	65%