	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,696	£18,976	£19,451	£19,937	£20,535	£97,596
Total Expenses	£17,359	£17,433	£17,524	£17,616	£17,719	£87,650
Profit Before Tax	£1,337	£1,543	£1,927	£2,321	£2,817	£9,945
Profit After Tax	£1,083	£1,250	£1,561	£1,880	£2,282	£8,056
Change In Property Value	£6,800	£6,936	£14,149	£18,394	£19,314	£65,594
Net Return	£7,883	£8,186	£15,711	£20,274	£21,596	£73,649
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	20%	69%