	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,156	£18,428	£18,889	£19,361	£19,942	£94,777
Total Expenses	£16,908	£16,982	£17,071	£17,162	£17,262	£85,385
Profit Before Tax	£1,248	£1,447	£1,818	£2,200	£2,680	£9,392
Profit After Tax	£1,011	£1,172	£1,473	£1,782	£2,171	£7,608
Change In Property Value	£6,600	£6,732	£13,733	£17,853	£18,746	£63,664
Net Return	£7,611	£7,904	£15,206	£19,635	£20,916	£71,272
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	20%	69%