	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,168	£18,441	£18,717	£19,185	£19,665	£94,175
Total Expenses	£16,526	£16,603	£16,672	£16,760	£16,851	£83,412
Profit Before Tax	£1,642	£1,837	£2,045	£2,425	£2,814	£10,763
Profit After Tax	£1,330	£1,488	£1,657	£1,964	£2,279	£8,718
Change In Property Value	£4	£7,900	£14,102	£18,765	£13,073	£53,844
Net Return	£1,334	£9,388	£15,758	£20,729	£15,352	£62,562
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%