	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,356	£19,646	£19,941	£20,440	£20,951	£100,333
Total Expenses	£17,771	£17,850	£17,920	£18,012	£18,106	£89,659
Profit Before Tax	£1,585	£1,796	£2,021	£2,428	£2,845	£10,675
Profit After Tax	£1,284	£1,455	£1,637	£1,966	£2,304	£8,646
Change In Property Value	£4	£8,600	£15,351	£20,428	£14,232	£58,615
Net Return	£1,288	£10,055	£16,988	£22,394	£16,536	£67,261
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%