	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,396	£18,672	£18,952	£19,426	£19,911	£95,357
Total Expenses	£17,140	£17,180	£17,218	£17,276	£17,336	£86,151
Profit Before Tax	£1,256	£1,492	£1,734	£2,150	£2,576	£9,207
Profit After Tax	£1,017	£1,208	£1,404	£1,741	£2,087	£7,457
Change In Property Value	£6,900	£16,342	£21,746	£25,249	£18,558	£88,795
Net Return	£7,917	£17,550	£23,150	£26,990	£20,645	£96,252
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	5%	12%	15%	18%	14%	64%