	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,256	£17,515	£17,778	£18,222	£18,678	£89,448
Total Expenses	£15,791	£15,867	£15,934	£16,021	£16,109	£79,722
Profit Before Tax	£1,465	£1,648	£1,843	£2,201	£2,569	£9,726
Profit After Tax	£1,186	£1,335	£1,493	£1,783	£2,081	£7,878
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£1,190	£8,835	£14,881	£19,598	£14,492	£58,996
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%