	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,276	£18,550	£18,828	£19,299	£19,782	£94,735
Total Expenses	£16,324	£16,364	£16,402	£16,459	£16,518	£82,066
Profit Before Tax	£1,952	£2,187	£2,427	£2,840	£3,263	£12,669
Profit After Tax	£1,581	£1,771	£1,966	£2,300	£2,643	£10,262
Change In Property Value	£4	£8,700	£15,530	£20,666	£14,397	£59,297
Net Return	£1,586	£10,471	£17,495	£22,966	£17,040	£69,558
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%