	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	£7,500	£7,650	£15,606	£20,288	£21,302	£72,346
Net Return	£8,717	£9,063	£17,357	£22,385	£23,829	£81,350
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	7%	8%	14%	19%	20%	68%