	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,924	£19,208	£19,496	£19,983	£20,483	£98,094
Total Expenses	£17,728	£17,806	£17,876	£17,966	£18,059	£89,435
Profit Before Tax	£1,196	£1,402	£1,620	£2,017	£2,424	£8,659
Profit After Tax	£969	£1,135	£1,312	£1,634	£1,963	£7,014
Change In Property Value	£4	£8,600	£15,351	£20,428	£14,232	£58,615
Net Return	£973	£9,736	£16,663	£22,062	£16,195	£65,629
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	47%