	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,496	£20,803	£21,115	£21,643	£22,184	£106,243
Total Expenses	£18,637	£18,680	£18,722	£18,785	£18,850	£93,674
Profit Before Tax	£1,859	£2,123	£2,394	£2,858	£3,335	£12,569
Profit After Tax	£1,506	£1,720	£1,939	£2,315	£2,701	£10,181
Change In Property Value	£7,500	£17,763	£23,637	£27,445	£20,172	£96,516
Net Return	£9,006	£19,482	£25,576	£29,760	£22,873	£106,697
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	6%	12%	16%	18%	14%	65%