	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,904	£21,218	£21,748	£22,292	£22,960	£109,122
Total Expenses	£19,167	£19,244	£19,340	£19,438	£19,548	£96,738
Profit Before Tax	£1,737	£1,973	£2,408	£2,853	£3,412	£12,384
Profit After Tax	£1,407	£1,598	£1,950	£2,311	£2,764	£10,031
Change In Property Value	£7,600	£7,752	£15,814	£20,558	£21,586	£73,311
Net Return	£9,007	£9,350	£17,764	£22,869	£24,350	£83,341
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	7%	8%	15%	19%	20%	69%