	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,480	£18,757	£19,039	£19,515	£20,002	£95,793
Total Expenses	£16,505	£16,545	£16,584	£16,642	£16,701	£82,977
Profit Before Tax	£1,975	£2,212	£2,455	£2,873	£3,301	£12,816
Profit After Tax	£1,600	£1,792	£1,989	£2,327	£2,674	£10,381
Change In Property Value	£6,600	£15,631	£20,800	£24,152	£17,751	£84,934
Net Return	£8,200	£17,423	£22,789	£26,479	£20,425	£95,315
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	6%	12%	16%	19%	14%	67%