	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,596	£19,890	£20,188	£20,693	£21,210	£101,578
Total Expenses	£18,225	£18,267	£18,307	£18,368	£18,431	£91,599
Profit Before Tax	£1,371	£1,623	£1,881	£2,325	£2,780	£9,979
Profit After Tax	£1,110	£1,314	£1,524	£1,883	£2,252	£8,083
Change In Property Value	£7,350	£17,407	£23,164	£26,896	£19,769	£94,586
Net Return	£8,460	£18,722	£24,688	£28,779	£22,020	£102,669
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	5%	12%	15%	18%	14%	64%