	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,444	£18,721	£19,001	£19,477	£19,963	£95,606
Total Expenses	£16,823	£16,863	£16,902	£16,960	£17,019	£84,567
Profit Before Tax	£1,621	£1,857	£2,100	£2,517	£2,944	£11,039
Profit After Tax	£1,313	£1,504	£1,701	£2,039	£2,385	£8,942
Change In Property Value	£4,500	£13,635	£18,725	£21,909	£17,807	£76,576
Net Return	£5,813	£15,139	£20,426	£23,947	£20,192	£85,518
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	10%	14%	16%	14%	59%