	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,804	£19,086	£19,372	£19,857	£20,353	£97,472
Total Expenses	£17,328	£17,406	£17,476	£17,566	£17,658	£87,434
Profit Before Tax	£1,476	£1,680	£1,897	£2,291	£2,695	£10,038
Profit After Tax	£1,196	£1,361	£1,536	£1,855	£2,183	£8,131
Change In Property Value	£4	£8,359	£14,921	£19,856	£13,833	£56,972
Net Return	£1,200	£9,720	£16,457	£21,711	£16,015	£65,103
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%