	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,496	£20,803	£21,115	£21,643	£22,184	£106,243
Total Expenses	£18,635	£18,679	£18,720	£18,783	£18,848	£93,666
Profit Before Tax	£1,861	£2,125	£2,395	£2,860	£3,336	£12,577
Profit After Tax	£1,507	£1,721	£1,940	£2,317	£2,702	£10,187
Change In Property Value	£5	£9,999	£17,848	£23,751	£16,547	£68,150
Net Return	£1,512	£11,720	£19,789	£26,068	£19,249	£78,337
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%