	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,548	£19,841	£20,139	£20,642	£21,158	£101,329
Total Expenses	£17,629	£17,708	£17,779	£17,871	£17,966	£88,954
Profit Before Tax	£1,919	£2,133	£2,360	£2,771	£3,193	£12,375
Profit After Tax	£1,554	£1,728	£1,911	£2,244	£2,586	£10,023
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£1,558	£10,228	£17,084	£22,435	£16,652	£67,957
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	50%