	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,756	£19,037	£19,513	£20,001	£20,601	£97,909
Total Expenses	£17,254	£17,293	£17,352	£17,411	£17,482	£86,792
Profit Before Tax	£1,502	£1,744	£2,162	£2,590	£3,119	£11,117
Profit After Tax	£1,217	£1,413	£1,751	£2,098	£2,526	£9,004
Change In Property Value	£3,750	£3,788	£11,476	£15,761	£18,440	£53,214
Net Return	£4,967	£5,200	£13,227	£17,858	£20,966	£62,218
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	4%	4%	11%	15%	18%	52%