	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,240	£18,514	£18,791	£19,261	£19,743	£94,549
Total Expenses	£16,642	£16,682	£16,720	£16,777	£16,836	£83,657
Profit Before Tax	£1,598	£1,832	£2,072	£2,484	£2,907	£10,892
Profit After Tax	£1,294	£1,484	£1,678	£2,012	£2,354	£8,823
Change In Property Value	£4,450	£13,484	£18,517	£21,665	£17,609	£75,725
Net Return	£5,744	£14,967	£20,195	£23,677	£19,963	£84,548
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	10%	14%	16%	14%	59%