	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,116	£19,403	£19,888	£20,385	£20,997	£99,788
Total Expenses	£17,885	£17,925	£17,984	£18,045	£18,117	£89,956
Profit Before Tax	£1,231	£1,478	£1,904	£2,340	£2,880	£9,832
Profit After Tax	£997	£1,197	£1,542	£1,895	£2,333	£7,964
Change In Property Value	£9,750	£9,994	£18,438	£23,550	£27,104	£88,836
Net Return	£10,747	£11,191	£19,980	£25,445	£29,437	£96,800
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	9%	9%	16%	20%	24%	77%