	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,996	£19,281	£19,763	£20,257	£20,865	£99,162
Total Expenses	£17,476	£17,516	£17,575	£17,635	£17,707	£87,909
Profit Before Tax	£1,520	£1,765	£2,188	£2,622	£3,158	£11,252
Profit After Tax	£1,231	£1,430	£1,772	£2,124	£2,558	£9,114
Change In Property Value	£3,800	£3,838	£11,629	£15,971	£18,686	£53,924
Net Return	£5,031	£5,268	£13,401	£18,094	£21,244	£63,038
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	4%	4%	11%	15%	17%	52%