	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,480	£18,757	£19,039	£19,515	£20,002	£95,793
Total Expenses	£16,235	£16,313	£16,382	£16,472	£16,563	£81,965
Profit Before Tax	£2,245	£2,444	£2,656	£3,043	£3,439	£13,827
Profit After Tax	£1,818	£1,980	£2,152	£2,465	£2,786	£11,200
Change In Property Value	£4	£7,700	£13,745	£18,290	£12,742	£52,481
Net Return	£1,822	£9,680	£15,896	£20,755	£15,528	£63,681
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	17%	13%	52%