	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,196	£17,454	£17,716	£18,159	£18,613	£89,137
Total Expenses	£15,090	£15,128	£15,164	£15,219	£15,275	£75,876
Profit Before Tax	£2,106	£2,326	£2,551	£2,940	£3,337	£13,261
Profit After Tax	£1,706	£1,884	£2,067	£2,381	£2,703	£10,741
Change In Property Value	£6,000	£14,210	£18,909	£21,956	£16,138	£77,213
Net Return	£7,706	£16,094	£20,976	£24,337	£18,841	£87,954
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	6%	13%	16%	19%	15%	68%