	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,024	£18,294	£18,752	£19,221	£19,797	£94,088
Total Expenses	£17,292	£17,365	£17,453	£17,544	£17,644	£87,298
Profit Before Tax	£732	£930	£1,298	£1,677	£2,153	£6,790
Profit After Tax	£593	£753	£1,052	£1,358	£1,744	£5,500
Change In Property Value	£10,200	£10,506	£19,838	£22,832	£24,202	£87,578
Net Return	£10,793	£11,259	£20,890	£24,190	£25,946	£93,078
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	10%	19%	23%	24%	87%