	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,424	£17,685	£17,951	£18,399	£18,859	£90,319
Total Expenses	£15,917	£15,955	£15,992	£16,048	£16,104	£80,016
Profit Before Tax	£1,507	£1,730	£1,958	£2,352	£2,755	£10,303
Profit After Tax	£1,221	£1,401	£1,586	£1,905	£2,232	£8,345
Change In Property Value	£6,375	£15,098	£20,091	£23,328	£17,146	£82,039
Net Return	£7,596	£16,499	£21,678	£25,233	£19,378	£90,384
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	6%	12%	16%	18%	14%	66%