	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,856	£18,124	£18,396	£18,856	£19,327	£92,558
Total Expenses	£15,960	£15,999	£16,037	£16,093	£16,151	£80,240
Profit Before Tax	£1,896	£2,125	£2,359	£2,762	£3,176	£12,318
Profit After Tax	£1,536	£1,721	£1,911	£2,238	£2,573	£9,978
Change In Property Value	£6,375	£15,098	£20,091	£23,328	£17,146	£82,039
Net Return	£7,911	£16,819	£22,002	£25,566	£19,719	£92,017
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	6%	12%	16%	19%	14%	67%